Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 2.6 | 2.4 | 2.5 | 8.3 | 11.5 | 14.0 | 16.9 | 18.0 | 16.6 |
| Growth | −9.1% | +6.5% | +225.5% | +38.9% | +22.3% | +20.5% | +6.7% | −8.0% | ||
| Operating income | −1.4 | −1.2 | −1.5 | −1.2 | −2.0 | 1.0 | 0.8 | 1.1 | −0.2 | −1.8 |
| Net income | −1.6 | −1.4 | −2.3 | −2.1 | −2.2 | 1.4 | 0.0 | 0.5 | −0.5 | −1.9 |
| Growth | −98.2% | +2,061.2% | −205.2% | |||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.91 | 0.44 | 0.01 | 0.11 | −0.13 | −0.44 |
| Growth | −97.7% | +1,000.0% | −218.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 71.0% | 68.8% | 77.6% | 60.5% | 60.6% | 63.6% | 62.6% | 63.1% | 66.0% |
| Operating margin | n/a | −44.8% | −61.9% | −45.5% | −24.7% | 8.4% | 5.9% | 6.6% | −1.0% | −10.8% |
| Net margin | n/a | −52.1% | −98.3% | −84.1% | −26.7% | 11.8% | 0.2% | 3.1% | −3.0% | −11.3% |
| Free cash flow margin | n/a | −43.3% | −48.7% | −38.9% | 0.6% | 7.3% | 12.8% | 4.0% | 19.0% | 3.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.3 | −1.1 | −1.2 | −1.0 | 0.1 | 1.4 | 2.0 | 0.8 | 3.9 | 0.9 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 | −0.1 | −0.6 | −0.2 | −0.1 | −0.4 | −0.4 |
| Free cash flow | −1.3 | −1.1 | −1.2 | −1.0 | 0.0 | 0.8 | 1.8 | 0.7 | 3.4 | 0.6 |
| Growth | +1,640.5% | +113.4% | −62.3% | +407.7% | −83.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 0.4 | 1.9 | 1.8 | 2.7 | 1.2 | 2.5 | n/a |
| Total debt | 0.9 | 2.1 | 3.5 | 3.5 | 2.8 | 2.0 | 3.3 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | −3.1 | −0.9 | −0.2 | −0.6 | n/a | n/a | n/a |
| Shareholders’ equity | −2.0 | −2.6 | −4.5 | −6.4 | 1.2 | 2.7 | 8.6 | 9.8 | 10.6 | 11.4 |
| Debt to equity | n/a | n/a | n/a | n/a | 2.46 | 0.75 | 0.39 | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 71.0% | 68.8% | 77.6% | 60.5% | 60.6% | 63.6% | 62.6% | 63.1% | 66.0% | |
| n/a | −44.8% | −61.9% | −45.5% | −24.7% | 8.4% | 5.9% | 6.6% | −1.0% | −10.8% | |
| n/a | n/a | n/a | −84.1% | −28.9% | 11.8% | 0.2% | n/a | n/a | n/a | |
| n/a | −52.1% | −98.3% | −84.1% | −26.7% | 11.8% | 0.2% | 3.1% | −3.0% | −11.3% | |
| n/a | −43.3% | −48.7% | −38.9% | 0.6% | 7.3% | 12.8% | 4.0% | 19.0% | 3.5% | |
| Spending | ||||||||||
| n/a | 15.7% | 15.1% | 18.4% | 3.6% | n/a | n/a | n/a | n/a | n/a | |
| n/a | 84.0% | 88.5% | 84.0% | 42.4% | 35.3% | 35.3% | 38.2% | 44.5% | 52.4% | |
| n/a | 0.5% | 0.1% | 0.2% | 0.9% | 4.8% | 1.4% | 0.7% | 2.4% | 2.1% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | −190.7% | 51.0% | 0.3% | 5.3% | −5.1% | −16.5% | |
| −139.6% | −84.8% | −166.4% | −216.2% | −21.3% | 11.4% | 0.1% | 2.7% | −2.9% | −10.8% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 2.46 | 0.75 | 0.39 | n/a | n/a | n/a | |
| 273.7% | 264.3% | 422.2% | 746.3% | 88.8% | 77.7% | 57.0% | 48.8% | 42.8% | 34.2% | |