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 | 5.9 | 3.5 | 5.0 | 3.5 | 1.8 | 4.3 | 14.7 | 8.9 | 9.5 | 14.6 |
| Growth | −41.6% | +44.2% | −29.5% | −48.1% | +137.7% | +238.7% | −39.2% | +6.2% | +53.2% | |
| Operating income | −59.0 | −38.9 | −41.8 | −38.9 | −26.4 | −49.2 | −22.5 | −24.7 | −21.5 | −36.6 |
| Net income | 33.6 | −20.0 | −46.0 | −11.7 | −20.6 | −43.0 | −26.3 | −21.5 | −18.6 | −63.5 |
| Growth | −159.5% | |||||||||
| EPS, diluted | 0.34 | −0.17 | n/a | n/a | n/a | n/a | −0.15 | −0.12 | −0.09 | −0.28 |
| Growth | −150.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 94.0% | 95.1% | 93.9% | 88.3% | 78.9% | 67.2% | 95.0% | 92.5% | n/a | n/a |
| Operating margin | −995.6% | −1,125.0% | −837.9% | −1,106.0% | −1,448.4% | −1,133.6% | −153.2% | −276.5% | −226.1% | −251.6% |
| Net margin | 566.8% | −577.7% | −922.0% | −333.1% | −1,130.8% | −991.0% | −178.7% | −240.2% | −195.9% | −436.5% |
| Free cash flow margin | −752.6% | −920.9% | −630.3% | −921.4% | −1,085.3% | −550.6% | 4.4% | −326.9% | −249.0% | −133.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −42.3 | −30.5 | −30.9 | −31.9 | −19.8 | −23.6 | 1.1 | −28.6 | −23.1 | −18.9 |
| Capital expenditure | −2.2 | −1.3 | −0.6 | −0.4 | −0.1 | −0.3 | −0.4 | −0.7 | −0.6 | −0.5 |
| Free cash flow | −44.6 | −31.8 | −31.4 | −32.4 | −19.8 | −23.9 | 0.6 | −29.2 | −23.7 | −19.4 |
| Growth | −4,626.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.1 | 36.8 | 23.6 | 9.5 | 32.6 | 55.7 | 11.4 | 35.4 | 45.8 | 40.8 |
| Shareholders’ equity | 117.9 | 162.6 | 93.8 | 113.0 | 96.2 | 92.2 | 73.3 | 63.4 | 78.4 | 44.5 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −42.3 | −30.5 | −30.9 | −31.9 | −19.8 | −23.6 | 1.1 | −28.6 | −23.1 | −18.9 | |
| Growth | −2,797.5% | |||||||||
| 1.2 | 0.9 | 1.1 | 1.0 | 0.8 | 0.7 | 0.6 | n/a | n/a | n/a | |
| Investment | ||||||||||
| −2.2 | −1.3 | −0.6 | −0.4 | −0.1 | −0.3 | −0.4 | −0.7 | −0.6 | −0.5 | |
| calc | −44.6 | −31.8 | −31.4 | −32.4 | −19.8 | −23.9 | 0.6 | −29.2 | −23.7 | −19.4 |
| Growth | −4,626.3% | |||||||||
| calc | −0.45 | −0.28 | n/a | n/a | n/a | n/a | 0.00 | −0.17 | −0.12 | −0.08 |
| −10.9 | −10.2 | 11.8 | 17.0 | 13.0 | 9.7 | −46.2 | 46.4 | −2.3 | −13.5 | |
| Financing | ||||||||||
| 32.8 | 55.4 | 5.8 | 0.6 | 29.9 | 36.9 | 1.6 | 6.4 | 35.9 | 27.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.