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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 94.0% | 95.1% | 93.9% | 88.3% | 78.9% | 67.2% | 95.0% | 92.5% | n/a | n/a | |
| −995.6% | −1,125.0% | −837.9% | −1,106.0% | −1,448.4% | −1,133.6% | −153.2% | −276.5% | −226.1% | −251.6% | |
| 314.4% | −673.5% | −944.9% | −547.2% | −1,200.7% | −996.8% | −175.6% | −260.3% | −195.6% | −471.6% | |
| 566.8% | −577.7% | −922.0% | −333.1% | −1,130.8% | −991.0% | −178.7% | −240.2% | −195.9% | −436.5% | |
| −752.6% | −920.9% | −630.3% | −921.4% | −1,085.3% | −550.6% | 4.4% | −326.9% | −249.0% | −133.6% | |
| Spending | ||||||||||
| 609.6% | 694.7% | 420.1% | 510.6% | 674.5% | 781.2% | 95.1% | 175.6% | 131.3% | 121.8% | |
| 479.9% | 576.1% | 495.7% | 683.7% | 852.7% | 419.5% | 153.1% | 193.4% | 191.3% | 126.8% | |
| 38.0% | 38.3% | 11.1% | 12.5% | 3.5% | 7.8% | 2.8% | 7.5% | 5.9% | 3.6% | |
| Returns | ||||||||||
| 28.5% | −12.3% | −49.0% | −10.4% | −21.5% | −46.6% | −35.8% | −33.9% | −23.7% | −142.6% | |
| 23.5% | −11.5% | −45.2% | −9.3% | −19.1% | −24.6% | −21.2% | −21.3% | −16.4% | −56.4% | |
| Balance and payout | ||||||||||
| 8.5% | 5.2% | 9.3% | 11.3% | 11.9% | 47.9% | 41.8% | 38.6% | 32.0% | 61.5% | |