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 | 6.1 | 6.9 | 10.3 | 13.6 | 6.6 | 7.3 | 7.5 | 5.6 | 5.8 | 7.0 |
| Growth | +12.5% | +49.8% | +32.8% | −51.5% | +9.9% | +3.5% | −25.5% | +2.9% | +21.6% | |
| Operating income | −1.4 | −0.7 | 2.5 | 4.5 | −6.5 | −19.5 | −16.3 | −12.0 | −8.4 | −9.2 |
| Net income | −1.6 | −0.0 | 2.3 | 4.5 | −6.5 | −18.8 | −16.2 | −13.9 | −7.8 | −9.1 |
| Growth | +95.2% | −246.0% | ||||||||
| EPS, diluted | −0.13 | −0.01 | 0.14 | 0.28 | −0.45 | −1.05 | −16.39 | −11.46 | −1.63 | −0.46 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 64.2% | 58.8% | 62.6% | 60.8% | 59.1% | 50.2% | 55.5% | 77.6% | 76.8% | 76.7% |
| Operating margin | −23.1% | −10.9% | 24.1% | 33.0% | −98.5% | −268.0% | −216.3% | −214.7% | −146.4% | −130.6% |
| Net margin | −25.4% | −0.4% | 22.3% | 32.7% | −98.5% | −258.4% | −215.6% | −247.6% | −135.0% | −129.1% |
| Free cash flow margin | −21.2% | 3.7% | 23.1% | 29.5% | −83.0% | −242.1% | −179.3% | −141.2% | −118.3% | −107.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.2 | 0.3 | 2.6 | 4.3 | −5.2 | −16.6 | −13.2 | −7.8 | −6.3 | −6.8 |
| Capital expenditure | −0.0 | −0.0 | −0.2 | −0.3 | −0.3 | −1.1 | −0.3 | −0.2 | −0.5 | −0.8 |
| Free cash flow | −1.3 | 0.3 | 2.4 | 4.0 | −5.5 | −17.6 | −13.5 | −7.9 | −6.8 | −7.5 |
| Growth | +842.9% | +69.6% | −236.4% | |||||||
| Dividends paid | n/a | n/a | n/a | −0.7 | −0.1 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.2 | 1.7 | 3.3 | 16.7 | 4.1 | 3.0 | 0.1 | 4.9 | 3.6 |
| Shareholders’ equity | −3.4 | −3.5 | −1.1 | 3.6 | 15.7 | 3.9 | −4.2 | −9.6 | 6.3 | 7.3 |
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 | ||||||||||
| 64.2% | 58.8% | 62.6% | 60.8% | 59.1% | 50.2% | 55.5% | 77.6% | 76.8% | 76.7% | |
| −23.1% | −10.9% | 24.1% | 33.0% | −98.5% | −268.0% | −216.3% | −214.7% | −146.4% | −130.6% | |
| −25.4% | −0.4% | 22.3% | 32.7% | −98.5% | −258.4% | −215.6% | −247.6% | −135.0% | −129.1% | |
| −25.4% | −0.4% | 22.3% | 32.7% | −98.5% | −258.4% | −215.6% | −247.6% | −135.0% | −129.1% | |
| −21.2% | 3.7% | 23.1% | 29.5% | −83.0% | −242.1% | −179.3% | −141.2% | −118.3% | −107.4% | |
| Spending | ||||||||||
| 41.0% | 31.5% | 12.0% | 9.6% | 57.4% | 87.0% | 85.9% | 99.0% | 76.8% | 73.7% | |
| 19.5% | 15.9% | 10.8% | 8.7% | 42.5% | 81.0% | 99.4% | 92.2% | 64.2% | 58.5% | |
| 0.8% | 0.3% | 2.0% | 1.9% | 4.8% | 14.6% | 4.1% | 2.8% | 9.2% | 11.1% | |
| n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| n/a | n/a | n/a | 125.6% | −41.6% | −479.8% | n/a | n/a | −124.6% | −124.5% | |
| −121.5% | −2.1% | 56.2% | 65.3% | −32.8% | −203.6% | −175.0% | −222.3% | −67.7% | −87.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 16.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 17.7% | n/a | n/a | n/a | n/a | n/a | n/a | |