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 | 56.2 | 60.2 | 78.1 | 83.8 | 86.9 | 103.8 | 112.9 | 43.4 | 26.6 | 21.5 |
| Growth | +7.2% | +29.8% | +7.2% | +3.8% | +19.4% | +8.8% | −61.5% | −38.7% | −19.3% | |
| Operating income | −11.2 | −4.6 | −1.9 | −0.1 | −3.4 | −1.3 | −0.3 | −13.5 | −28.0 | −22.1 |
| Net income | −13.7 | −8.1 | −4.7 | −1.2 | −5.1 | 1,620,000.0 | −392,000.0 | −5.5 | 74.8 | −18.0 |
| Growth | −124.2% | −124.1% | ||||||||
| EPS, diluted | n/a | −0.61 | −0.35 | −0.13 | −0.34 | 0.02 | −0.07 | −0.29 | 3.14 | −0.79 |
| Growth | −450.0% | −125.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.2% | 36.8% | 42.7% | 43.8% | 38.7% | 35.7% | 36.3% | 13.8% | 1.3% | 6.1% |
| Operating margin | −20.0% | −7.7% | −2.4% | −0.1% | −4.0% | −1.3% | −0.3% | −31.1% | −105.0% | −103.1% |
| Net margin | −24.4% | −13.5% | −6.0% | −1.4% | −5.9% | 1,561,159.9% | −347,163.8% | −12.6% | 281.0% | −83.8% |
| Free cash flow margin | −12.0% | −14.4% | −8.4% | 0.2% | −3.8% | −0.8% | −10.4% | −7.2% | −63.6% | −36.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.2 | −7.7 | −5.2 | 0.4 | −1.8 | 1.2 | −7.8 | 1.2 | −15.4 | −6.7 |
| Capital expenditure | −0.5 | −1.0 | −1.3 | −0.3 | −1.6 | −2.1 | −3.9 | −4.3 | −1.5 | −1.1 |
| Free cash flow | −6.8 | −8.7 | −6.5 | 0.1 | −3.3 | −0.9 | −11.7 | −3.1 | −16.9 | −7.8 |
| Growth | −2,513.0% | |||||||||
| Buybacks | −0.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1.9 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.1 | 19.1 | 10.9 | 9.4 | 11.4 | 28.6 | 16.7 | 23.3 | 135.6 | 128.6 |
| Total debt | 4.8 | 3.9 | n/a | 14.2 | 20.1 | n/a | n/a | 9.9 | 0.0 | n/a |
| Net cash (debt) | 4.3 | 15.2 | n/a | −4.8 | −8.7 | n/a | n/a | 13.4 | 135.6 | n/a |
| Shareholders’ equity | 4.1 | 24.0 | 33.9 | 35.5 | 34.2 | 74.5 | 75.4 | 74.3 | 154.1 | 140.7 |
| Debt to equity | 1.16 | 0.16 | n/a | 0.40 | 0.59 | n/a | n/a | 0.13 | 0.00 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 9.1 | 19.1 | 10.9 | 9.4 | 11.4 | 28.6 | 16.7 | 23.3 | 135.6 | 128.6 | |
| 9.4 | 12.3 | 15.0 | 18.4 | 18.9 | 20.0 | 24.8 | 7.2 | 4.2 | 4.1 | |
| 11.6 | 11.1 | 13.6 | 16.1 | 20.3 | 19.9 | 29.0 | 12.6 | 7.5 | 7.4 | |
| 2.4 | 2.0 | 2.6 | 2.0 | 2.8 | 4.1 | 6.7 | 8.5 | 7.7 | 7.3 | |
| n/a | n/a | 9.3 | 10.2 | 10.3 | 10.3 | 10.2 | 10.2 | n/a | n/a | |
| 40.6 | 51.4 | 66.3 | 74.3 | 78.7 | 96.7 | 102.8 | 109.7 | 163.2 | 151.3 | |
| Growth | +26.5% | +29.1% | +12.1% | +5.9% | +22.9% | +6.3% | +6.8% | +48.8% | −7.3% | |
| Liabilities | ||||||||||
| 0.8 | 0.9 | n/a | 14.2 | 20.1 | n/a | n/a | 9.9 | 0.0 | n/a | |
| 4.0 | 3.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 4.8 | 3.9 | n/a | 14.2 | 20.1 | n/a | n/a | 9.9 | 0.0 | n/a |
| 36.7 | 27.5 | 32.6 | 38.9 | 44.5 | 22.2 | 27.4 | 35.5 | 9.2 | 10.6 | |
| Equity | ||||||||||
| −391.5 | −399.6 | −404.4 | −405.5 | −410.6 | −409.0 | −409.4 | −414.9 | −340.1 | −358.1 | |
| 4.1 | 24.0 | 33.9 | 35.5 | 34.2 | 74.5 | 75.4 | 74.3 | 154.1 | 140.7 | |
| Growth | +484.3% | +40.9% | +4.7% | −3.6% | +117.9% | +1.2% | −1.5% | +107.4% | −8.7% | |
| Per share and net cash | ||||||||||
| calc | 4.3 | 15.2 | n/a | −4.8 | −8.7 | n/a | n/a | 13.4 | 135.6 | n/a |
| 11.1 | 14.4 | 16.0 | 17.0 | 18.1 | 22.2 | 22.6 | 23.2 | 23.4 | 23.8 | |
| calc | 0.37 | 1.66 | 2.12 | 2.09 | 1.89 | 3.35 | 3.33 | 3.19 | 6.58 | 5.92 |
Lines marked calc are worked out here from filed figures; point at one for how.