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 | 1.6 | 2.5 | 3.4 | 31.8 | 21.8 | 23.8 | 26.5 | 18.7 | 20.2 | 17.0 |
| Growth | +60.2% | +36.3% | +834.7% | −31.5% | +9.2% | +11.5% | −29.5% | +8.2% | −16.1% | |
| Operating income | −20.2 | −13.7 | −4.0 | 4.5 | −8.8 | −11.2 | −8.3 | −15.3 | −19.4 | −25.3 |
| Net income | −18.9 | −22.1 | −1.1 | 5.0 | −9.2 | −13.6 | −19.6 | −6.7 | −30.2 | −23.9 |
| Growth | −285.6% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −2.38 | −3.48 | −3.93 | −0.75 | −3.03 | −2.10 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −38.5% | 36.8% | 38.6% | 62.7% | 34.7% | 36.9% | 49.7% | 19.1% | 13.0% | 19.2% |
| Operating margin | −1,293.6% | −548.4% | −116.4% | 14.1% | −40.6% | −47.2% | −31.5% | −81.8% | −95.9% | −149.0% |
| Net margin | −1,212.1% | −887.4% | −31.1% | 15.6% | −42.3% | −57.0% | −74.0% | −35.9% | −149.5% | −140.8% |
| Free cash flow margin | −1,098.6% | −701.1% | −372.7% | 23.6% | −35.9% | −39.6% | −47.0% | −90.6% | −98.4% | −127.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −16.4 | −16.5 | −12.2 | 8.3 | −6.9 | −8.9 | −11.9 | −10.5 | −13.6 | −16.1 |
| Capital expenditure | −0.7 | −1.0 | −0.5 | −0.8 | −0.9 | −0.5 | −0.6 | −6.5 | −6.3 | −5.5 |
| Free cash flow | −17.1 | −17.5 | −12.7 | 7.5 | −7.8 | −9.4 | −12.4 | −16.9 | −19.9 | −21.6 |
| Growth | −204.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 28.9 | 36.1 | 6.7 | 7.2 | 17.4 | 11.0 | 33.9 | 11.9 | 9.2 | 4.8 |
| Shareholders’ equity | 7.8 | 9.4 | 9.0 | 15.2 | 7.3 | −4.6 | 10.9 | 31.6 | 31.2 | 43.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1.6 | 2.5 | 3.4 | 31.8 | 21.8 | 23.8 | 26.5 | 18.7 | 20.2 | 17.0 | |
| Growth | +60.2% | +36.3% | +834.7% | −31.5% | +9.2% | +11.5% | −29.5% | +8.2% | −16.1% | |
| 2.2 | 1.6 | 2.1 | 11.8 | 14.2 | 15.0 | 13.3 | 15.1 | 17.6 | 13.7 | |
| −0.6 | 0.9 | 1.3 | 19.9 | 7.5 | 8.8 | 13.2 | 3.6 | 2.6 | 3.3 | |
| Growth | +43.0% | +1,418.7% | −62.2% | +16.2% | +50.1% | −72.8% | −26.4% | +23.5% | ||
| 7.1 | 5.5 | 4.1 | 5.0 | 7.7 | 10.3 | 10.2 | 7.5 | 8.9 | 14.3 | |
| 4.1 | 3.8 | 3.8 | 5.2 | 5.5 | 6.3 | 6.9 | 6.8 | 8.2 | 8.4 | |
| −20.2 | −13.7 | −4.0 | 4.5 | −8.8 | −11.2 | −8.3 | −15.3 | −19.4 | −25.3 | |
| Growth | −296.8% | |||||||||
| n/a | n/a | n/a | 2.1 | −9.3 | −13.5 | −19.5 | −6.5 | −30.2 | −23.7 | |
| n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | |
| −18.9 | −22.1 | −1.1 | 5.0 | −9.2 | −13.6 | −19.6 | −6.7 | −30.2 | −23.9 | |
| Growth | −285.6% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −2.38 | −3.48 | −3.93 | −0.75 | −3.03 | −2.10 | |
| n/a | n/a | n/a | n/a | −2.38 | −3.48 | −3.93 | −0.75 | −3.03 | −2.10 | |
| Growth | ||||||||||
| 21.9 | 23.3 | 27.1 | n/a | n/a | 3.9 | 5.0 | 9.0 | 10.0 | 11.4 | |
| n/a | 23.3 | 27.1 | 27.2 | 27.2 | 3.9 | 5.0 | 9.0 | 10.0 | 11.4 | |
| Growth | +16.2% | +0.2% | +0.1% | −85.7% | +28.1% | +80.7% | +10.5% | +14.2% | ||
† The diluted share count jumps at 2021 and 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.