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 | 10.2 | 10.2 | 8.5 | 6.6 | 6.0 | 5.8 | 5.7 | 3.8 | 3.1 | 2.1 |
| Growth | +0.3% | −16.6% | −22.2% | −10.0% | −2.5% | −2.8% | −32.5% | −18.8% | −33.7% | |
| Operating income | −5.1 | −5.5 | −3.9 | −5.7 | −6.2 | −7.1 | −5.3 | −5.7 | −6.5 | 7.4 |
| Net income | −5.3 | −4.7 | −3.1 | −5.3 | −6.3 | −6.5 | −4.9 | −10.1 | −6.5 | 8.5 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.54 | −0.36 | −0.66 | −0.41 | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 86.9% | 77.1% | 89.2% | 89.7% | 82.0% | 83.6% | 85.8% | 99.7% | 96.3% | 98.7% |
| Operating margin | −50.4% | −53.5% | −45.4% | −86.2% | −103.5% | −121.8% | −93.2% | −149.8% | −210.6% | 357.5% |
| Net margin | −51.8% | −45.9% | −35.8% | −79.7% | −105.0% | −110.5% | −86.1% | −264.4% | −208.0% | 411.9% |
| Free cash flow margin | −70.9% | −60.9% | −36.2% | −54.3% | −97.1% | n/a | −121.0% | −168.0% | −181.1% | −501.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.3 | −5.6 | −2.9 | −3.5 | −5.8 | −7.7 | −6.8 | −6.3 | −5.6 | −10.3 |
| Capital expenditure | −1.0 | −0.7 | −0.2 | −0.1 | −0.1 | n/a | −0.1 | −0.1 | −0.0 | −0.1 |
| Free cash flow | −7.2 | −6.2 | −3.1 | −3.6 | −5.8 | n/a | −6.9 | −6.4 | −5.6 | −10.3 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.5 | 5.8 | 6.6 | 2.4 | 10.5 | 17.4 | 14.8 | 16.2 | 16.4 | 25.4 |
| Shareholders’ equity | 4.5 | 9.0 | 11.8 | 6.4 | 15.1 | 23.9 | 19.4 | 17.2 | 16.4 | 24.7 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.5 | 5.8 | 6.6 | 2.4 | 10.5 | 17.4 | 14.8 | 16.2 | 16.4 | 25.4 | |
| 1.5 | 1.0 | 1.8 | 1.3 | 1.7 | 1.3 | 1.4 | 0.9 | n/a | n/a | |
| 0.7 | 1.2 | 1.2 | 1.0 | 1.3 | 2.5 | 3.8 | 0.6 | n/a | n/a | |
| 2.0 | 3.3 | 2.5 | 1.6 | 1.0 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | |
| 9.7 | 13.1 | 13.2 | 7.4 | 16.6 | 23.0 | 21.2 | 19.0 | 18.4 | 26.9 | |
| Growth | +35.3% | +0.9% | −43.8% | +122.9% | +38.7% | −7.8% | −10.3% | −3.3% | +46.3% | |
| Liabilities | ||||||||||
| 5.6 | 5.3 | 3.4 | 3.6 | 4.7 | 3.2 | 1.8 | 1.9 | 1.9 | 2.2 | |
| Equity | ||||||||||
| −179.0 | −183.7 | −185.2 | −190.5 | −196.2 | −202.6 | −207.5 | −217.6 | −224.1 | −215.6 | |
| 4.5 | 9.0 | 11.8 | 6.4 | 15.1 | 23.9 | 19.4 | 17.2 | 16.4 | 24.7 | |
| Growth | +100.3% | +31.2% | −46.0% | +136.4% | +58.0% | −18.7% | −11.6% | −4.2% | +50.2% | |
| Per share and net cash | ||||||||||
| 48.8 | 5.9 | 8.8 | 9.2 | 11.5 | 13.6 | 14.5 | 15.4 | 16.8 | 16.8 | |
| calc | 0.09 | 1.54 | 1.35 | 0.70 | 1.31 | 1.76 | 1.34 | 1.12 | 0.98 | 1.47 |
Lines marked calc are worked out here from filed figures; point at one for how.