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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 61.6% | 62.3% | 64.1% | 61.8% | 58.6% | 55.1% | 58.6% | 63.4% | 62.3% | |
| −6.0% | 6.7% | 2.5% | −5.2% | −29.9% | −38.6% | −36.0% | −19.2% | −7.2% | |
| −6.3% | 6.8% | 3.0% | 4.9% | −27.1% | −38.3% | −34.3% | −18.0% | −6.4% | |
| −4.4% | 5.2% | 2.4% | −5.0% | −19.4% | −31.0% | −48.2% | −18.0% | −6.4% | |
| −4.3% | 6.8% | 0.5% | −6.9% | −19.9% | −29.3% | −19.9% | −4.8% | −1.1% | |
| Spending | |||||||||
| 1.9% | 1.4% | 3.2% | 5.4% | 10.5% | 17.8% | 20.1% | 15.6% | 10.7% | |
| 63.2% | 47.2% | 42.2% | 49.8% | 76.0% | 73.9% | 71.4% | 64.3% | 56.8% | |
| 1.7% | 1.7% | 0.9% | 3.8% | 1.5% | 9.9% | 2.7% | 3.9% | 2.3% | |
| n/a | 22.6% | 19.0% | −1.5% | n/a | n/a | n/a | n/a | n/a | |
| Returns | |||||||||
| −8.0% | 10.2% | 5.0% | −3.4% | −12.5% | −27.6% | −67.5% | −36.1% | −15.5% | |
| −6.5% | 8.6% | 4.1% | −3.0% | −11.0% | −20.5% | −48.3% | −22.3% | −9.4% | |
| Balance and payout | |||||||||
| 18.3% | 15.0% | 19.1% | 9.4% | 11.6% | 26.0% | 28.5% | 38.2% | 39.5% | |
| n/a | n/a | 2.4% | n/a | n/a | n/a | n/a | n/a | n/a | |