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 | 5.2 | 3.7 | 0.0 | 12.5 | 37.3 | 92.9 | 119.0 | 152.5 | 154.8 | 194.1 |
| Growth | −29.7% | −98.8% | +29,227.5% | +199.1% | +149.0% | +28.2% | +28.2% | +1.5% | +25.3% | |
| Operating income | −1.2 | −1.2 | −2.1 | −2.9 | −57.8 | −54.3 | −43.4 | −14.5 | −20.4 | −7.7 |
| Net income | −1.1 | −1.2 | −1.2 | −3.1 | −58.6 | −60.9 | −45.5 | −20.6 | −21.4 | 14.4 |
| Growth | ||||||||||
| EPS, diluted | −0.03 | −0.03 | −0.05 | −0.32 | −4.44 | −2.29 | −1.57 | −0.70 | −0.60 | 0.25 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 62.9% | 72.4% | 14,883.9% | 79.7% | 76.2% | 80.6% | 84.3% | 87.6% | 86.2% | 85.7% |
| Operating margin | −22.4% | −33.4% | −4,836.3% | −23.2% | −155.0% | −58.5% | −36.5% | −9.5% | −13.2% | −4.0% |
| Net margin | −21.1% | −32.8% | −2,918.6% | −25.2% | −157.3% | −65.6% | −38.3% | −13.5% | −13.8% | 7.4% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −35.9% | −19.6% | 5.6% | 10.4% | 3.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.4 | −0.8 | −0.9 | 0.3 | −12.1 | −33.1 | −22.9 | 8.8 | 17.5 | 8.3 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | −0.2 | −0.4 | −0.2 | −1.5 | −1.9 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | −33.3 | −23.3 | 8.6 | 16.0 | 6.4 |
| Growth | +86.3% | −60.1% | ||||||||
| Buybacks | n/a | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.3 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −0.9 | −3.1 | −3.1 | −3.1 | −3.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 0.1 | 0.2 | 1.1 | 9.2 | 41.3 | 4.0 | 33.1 | 35.0 | 36.8 |
| Shareholders’ equity | −0.4 | 0.9 | 0.9 | −1.0 | −2.3 | 22.7 | −11.4 | 3.5 | −9.1 | 23.2 |
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 | ||||||||||
| 62.9% | 72.4% | 14,883.9% | 79.7% | 76.2% | 80.6% | 84.3% | 87.6% | 86.2% | 85.7% | |
| −22.4% | −33.4% | −4,836.3% | −23.2% | −155.0% | −58.5% | −36.5% | −9.5% | −13.2% | −4.0% | |
| −23.4% | −37.5% | −5,669.8% | −29.3% | −162.0% | −66.0% | −37.5% | −11.4% | −14.6% | −5.2% | |
| −21.1% | −32.8% | −2,918.6% | −25.2% | −157.3% | −65.6% | −38.3% | −13.5% | −13.8% | 7.4% | |
| n/a | n/a | n/a | n/a | n/a | −35.9% | −19.6% | 5.6% | 10.4% | 3.3% | |
| Spending | ||||||||||
| 19.7% | 20.2% | 5,383.0% | 19.2% | 120.6% | 42.6% | 39.5% | 33.9% | 37.4% | 29.9% | |
| n/a | n/a | n/a | n/a | n/a | 0.3% | 0.3% | 0.1% | 0.9% | 1.0% | |
| Returns | ||||||||||
| n/a | −136.7% | −138.2% | n/a | n/a | −267.8% | n/a | −587.6% | n/a | 62.0% | |
| −140.2% | −95.4% | −47.4% | −91.0% | −437.6% | −122.0% | −177.4% | −35.2% | −28.1% | 20.4% | |
| Balance and payout | ||||||||||
| n/a | 50.7% | 68.7% | 132.8% | 106.1% | 48.3% | 128.5% | 90.5% | 109.9% | 67.1% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 21.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 36.1% | 19.4% | 52.7% | |