Closing prices at the end of each trading day, from 8 Jan 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.0 | 0.2 | 0.7 | 0.6 | 1.1 | 0.9 | 1.9 | 0.8 |
| Growth | +647.0% | +269.6% | −23.4% | +88.8% | −19.0% | +114.8% | −56.8% | ||
| Operating income | −0.9 | −2.3 | −2.9 | −3.2 | −6.5 | −5.9 | −4.8 | −3.1 | −3.8 |
| Net income | −0.9 | −2.3 | −2.2 | −3.2 | −7.1 | −5.6 | 45.5 | −91.2 | −56.1 |
| Growth | −300.4% | ||||||||
| EPS, diluted | n/a | n/a | −0.11 | −1.56 | −2.88 | −1.61 | −0.59 | −3.65 | −1.05 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 39.3% | 54.7% | 99.0% | 75.2% | 78.5% | 80.1% | 81.6% | 21.6% |
| Operating margin | n/a | −8,658.4% | −1,464.6% | −429.1% | −1,151.9% | −550.8% | −556.4% | −163.8% | −470.9% |
| Net margin | n/a | −8,738.2% | −1,117.2% | −428.7% | −1,240.0% | −526.0% | 5,230.5% | −4,879.7% | −6,944.3% |
| Free cash flow margin | n/a | −7,198.8% | −1,130.0% | −269.7% | −726.9% | −521.2% | −592.3% | 38.4% | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.0 | −1.9 | −2.1 | −2.0 | −4.1 | −5.6 | −5.2 | 0.7 | −3.7 |
| Capital expenditure | −0.0 | −0.0 | −0.1 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | n/a |
| Free cash flow | −1.0 | −1.9 | −2.3 | −2.0 | −4.1 | −5.6 | −5.2 | 0.7 | n/a |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 0.2 | 0.1 | 3.6 | 1.4 | 11.2 | 3.8 | 1.8 | 2.9 | 8.2 |
| Total debt | n/a | n/a | 0.1 | 0.1 | 0.4 | 0.4 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | 3.6 | 1.3 | 10.8 | 3.4 | n/a | n/a | n/a |
| Shareholders’ equity | 0.3 | −0.4 | 4.8 | 2.7 | 13.4 | 9.4 | 118.9 | 26.6 | 14.5 |
| Debt to equity | n/a | n/a | 0.02 | 0.03 | 0.03 | 0.04 | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.2 | 0.1 | 3.6 | 1.4 | 11.2 | 3.8 | 1.8 | 2.9 | 8.2 | |
| n/a | n/a | n/a | n/a | n/a | 0.2 | 0.1 | n/a | n/a | |
| 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 108.2 | 108.2 | 108.2 | |
| 0.4 | 0.2 | 6.2 | 3.7 | 14.6 | 11.4 | 157.0 | 65.9 | 18.4 | |
| Growth | −54.5% | +3,100.3% | −40.2% | +293.2% | −21.7% | +1,275.2% | −58.0% | −72.1% | |
| Liabilities | |||||||||
| n/a | n/a | 0.1 | 0.1 | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 0.4 | 0.4 | n/a | n/a | n/a | |
| calc | n/a | n/a | 0.1 | 0.1 | 0.4 | 0.4 | n/a | n/a | n/a |
| 0.1 | 0.8 | 1.5 | 1.0 | 1.2 | 2.0 | 38.1 | 39.3 | 3.9 | |
| Equity | |||||||||
| −1.8 | −4.1 | −6.4 | −9.6 | −16.6 | −22.3 | 23.2 | −67.9 | −124.0 | |
| 0.3 | −0.4 | 4.8 | 2.7 | 13.4 | 9.4 | 118.9 | 26.6 | 14.5 | |
| Growth | −236.9% | −43.3% | +395.3% | −29.7% | +1,167.1% | −77.6% | −45.4% | ||
| Per share and net cash | |||||||||
| calc | n/a | n/a | 3.6 | 1.3 | 10.8 | 3.4 | n/a | n/a | n/a |
| 54.0 | 18.0 | 20.1 | 20.8 | 3.1 | 5.1 | 24.9 | 25.2 | 99.6 | |
| calc | 0.01 | −0.02 | 0.24 | 0.13 | 4.26 | 1.82 | 4.78 | 1.06 | 0.15 |
† The number of shares outstanding jumps at 2018 and 2021 and 2022 and 2023 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.