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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.2 | 23.8 | 18.5 | 16.5 | 1.3 | 54.0 | 79.9 | 31.8 | 49.8 |
| Growth | −42.3% | −22.0% | −11.2% | −91.9% | +3,946.9% | +47.8% | −60.1% | +56.5% | |
| Operating income | −15.6 | −19.3 | −23.3 | 0.4 | −1.0 | −7.3 | −55.4 | 3.0 | 3.8 |
| Net income | −11.9 | −14.8 | −18.0 | −0.1 | −5.7 | −37.2 | −73.5 | 3.0 | 3.1 |
| Growth | +1.0% | ||||||||
| EPS, diluted | −6.80 | −7.96 | −8.06 | 0.00 | −20.90 | −82.30 | −174.82 | 1.91 | 0.86 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.2% | −48.4% | −12.5% | 34.9% | 12.5% | 1.6% | 1.8% | 17.1% | 16.8% |
| Operating margin | −37.8% | −81.3% | −125.7% | 2.5% | −74.5% | −13.6% | −69.3% | 9.6% | 7.7% |
| Net margin | −28.9% | −62.3% | −96.9% | −0.6% | −424.4% | −68.9% | −92.0% | 9.6% | 6.2% |
| Free cash flow margin | 7.7% | 4.1% | −20.1% | −1.8% | −490.1% | −20.5% | −6.2% | −14.2% | 14.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.2 | 1.9 | −3.7 | −0.6 | −6.5 | −7.8 | −5.0 | −4.5 | 7.7 |
| Capital expenditure | −0.0 | −0.9 | −0.0 | 0.3 | −0.0 | −3.3 | −0.0 | −0.0 | −0.4 |
| Free cash flow | 3.2 | 1.0 | −3.7 | −0.3 | −6.5 | −11.1 | −5.0 | −4.5 | 7.3 |
| Growth | −69.1% | −481.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 24.6 | 26.1 | 21.0 | 20.6 | 16.6 | 12.9 | 0.5 | 0.4 | 1.2 |
| Shareholders’ equity | 83.4 | 74.0 | 54.3 | 54.4 | 54.5 | 30.9 | 12.3 | 15.2 | 20.9 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 5.2% | −48.4% | −12.5% | 34.9% | 12.5% | 1.6% | 1.8% | 17.1% | 16.8% | |
| −37.8% | −81.3% | −125.7% | 2.5% | −74.5% | −13.6% | −69.3% | 9.6% | 7.7% | |
| −37.9% | −81.7% | −126.2% | 2.1% | −74.5% | −13.6% | −69.3% | 9.6% | 7.7% | |
| −28.9% | −62.3% | −96.9% | −0.6% | −424.4% | −68.9% | −92.0% | 9.6% | 6.2% | |
| 7.7% | 4.1% | −20.1% | −1.8% | −490.1% | −20.5% | −6.2% | −14.2% | 14.7% | |
| Spending | |||||||||
| 0.1% | 4.0% | 0.1% | −1.6% | 1.8% | 6.2% | 0.0% | 0.0% | 0.8% | |
| n/a | n/a | n/a | 130.9% | n/a | n/a | n/a | n/a | 19.5% | |
| Returns | |||||||||
| −14.3% | −20.0% | −33.1% | −0.2% | −10.4% | −120.5% | −596.2% | 20.1% | 14.7% | |
| −13.1% | −18.2% | −29.4% | −0.2% | −9.1% | −97.7% | −452.1% | 13.9% | 10.4% | |
| Balance and payout | |||||||||
| 8.4% | 9.0% | 11.2% | 10.9% | 12.7% | 19.0% | 24.2% | 30.9% | 29.6% | |