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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.3 | 17.4 | 23.2 | 24.2 | 23.5 | 27.9 | 28.5 | 33.6 | 41.1 |
| Growth | +41.2% | +33.5% | +4.4% | −2.8% | +18.8% | +2.2% | +18.0% | +22.2% | |
| Operating income | −0.7 | 1.2 | 0.6 | −1.3 | −7.0 | −10.8 | −10.3 | −6.4 | −3.0 |
| Net income | −0.5 | 0.9 | 0.6 | −1.2 | −4.6 | −8.7 | −13.7 | −6.1 | −2.6 |
| Growth | −38.0% | −314.8% | |||||||
| EPS, diluted | −0.01 | 0.02 | 0.01 | −0.03 | −0.10 | −0.19 | −0.30 | −0.13 | −0.06 |
| Growth | −50.0% | −400.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.6% | 62.3% | 64.1% | 61.8% | 58.6% | 55.1% | 58.6% | 63.4% | 62.3% |
| Operating margin | −6.0% | 6.7% | 2.5% | −5.2% | −29.9% | −38.6% | −36.0% | −19.2% | −7.2% |
| Net margin | −4.4% | 5.2% | 2.4% | −5.0% | −19.4% | −31.0% | −48.2% | −18.0% | −6.4% |
| Free cash flow margin | −4.3% | 6.8% | 0.5% | −6.9% | −19.9% | −29.3% | −19.9% | −4.8% | −1.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.3 | 1.5 | 0.3 | −0.7 | −4.3 | −5.4 | −4.9 | −0.3 | 0.5 |
| Capital expenditure | −0.2 | −0.3 | −0.2 | −0.9 | −0.3 | −2.8 | −0.8 | −1.3 | −0.9 |
| Free cash flow | −0.5 | 1.2 | 0.1 | −1.7 | −4.7 | −8.2 | −5.7 | −1.6 | −0.5 |
| Growth | −89.9% | −1,493.0% | |||||||
| Buybacks | n/a | n/a | −0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.3 | 3.7 | 5.9 | 27.3 | 25.3 | 17.4 | 11.5 | 9.6 | 8.9 |
| Shareholders’ equity | 6.7 | 9.0 | 11.2 | 36.2 | 36.5 | 31.3 | 20.4 | 16.8 | 17.0 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 Feb 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 | |||||||||
| 3.3 | 3.7 | 5.9 | 27.3 | 25.3 | 17.4 | 11.5 | 9.6 | 8.9 | |
| 1.5 | 1.4 | 3.2 | 2.6 | 3.6 | 3.6 | 4.0 | 5.7 | 6.2 | |
| 1.4 | 2.1 | 2.4 | 6.8 | 6.1 | 6.4 | 3.5 | 2.8 | 3.7 | |
| 0.9 | 0.9 | 0.6 | 1.2 | 1.1 | 3.9 | 3.8 | 4.3 | 4.5 | |
| 8.2 | 10.5 | 13.9 | 39.9 | 41.3 | 42.3 | 28.5 | 27.2 | 28.2 | |
| Growth | +29.1% | +31.6% | +187.6% | +3.4% | +2.5% | −32.8% | −4.4% | +3.6% | |
| Liabilities | |||||||||
| 1.5 | 1.6 | 2.6 | 3.8 | 4.8 | 11.0 | 8.1 | 10.4 | 11.2 | |
| Equity | |||||||||
| 2.5 | 4.3 | 4.9 | 3.7 | −0.9 | −9.6 | −23.3 | −29.4 | −32.0 | |
| 6.7 | 9.0 | 11.2 | 36.2 | 36.5 | 31.3 | 20.4 | 16.8 | 17.0 | |
| Growth | +34.2% | +25.4% | +221.8% | +1.0% | −14.2% | −35.0% | −17.4% | +1.4% | |
| Per share and net cash | |||||||||
| 37.8 | 38.2 | 39.5 | 43.3 | 44.6 | 45.4 | 45.7 | 46.0 | 46.4 | |
| calc | 0.18 | 0.23 | 0.28 | 0.84 | 0.82 | 0.69 | 0.45 | 0.37 | 0.37 |
Lines marked calc are worked out here from filed figures; point at one for how.