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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −38.5% | 36.8% | 38.6% | 62.7% | 34.7% | 36.9% | 49.7% | 19.1% | 13.0% | 19.2% | |
| −1,293.6% | −548.4% | −116.4% | 14.1% | −40.6% | −47.2% | −31.5% | −81.8% | −95.9% | −149.0% | |
| n/a | n/a | n/a | 6.5% | −42.6% | −56.9% | −73.7% | −35.0% | −149.2% | −139.8% | |
| −1,212.1% | −887.4% | −31.1% | 15.6% | −42.3% | −57.0% | −74.0% | −35.9% | −149.5% | −140.8% | |
| −1,098.6% | −701.1% | −372.7% | 23.6% | −35.9% | −39.6% | −47.0% | −90.6% | −98.4% | −127.5% | |
| Spending | ||||||||||
| 453.7% | 218.8% | 119.7% | 15.6% | 35.4% | 43.2% | 38.4% | 40.0% | 43.9% | 84.4% | |
| 262.1% | 151.5% | 111.7% | 16.5% | 25.1% | 26.7% | 26.1% | 36.2% | 40.6% | 49.8% | |
| 43.1% | 41.9% | 15.3% | 2.5% | 4.2% | 2.1% | 2.1% | 34.6% | 31.0% | 32.5% | |
| n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −243.1% | −236.4% | −11.8% | 32.7% | −126.5% | n/a | −179.6% | −21.3% | −97.0% | −54.7% | |
| −52.8% | −50.2% | −3.0% | 12.2% | −29.6% | −68.6% | −39.2% | −10.1% | −41.1% | −27.7% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 76.6% | 123.2% | 78.2% | 52.5% | 57.6% | 49.4% | |