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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 86.9% | 77.1% | 89.2% | 89.7% | 82.0% | 83.6% | 85.8% | 99.7% | 96.3% | 98.7% | |
| −50.4% | −53.5% | −45.4% | −86.2% | −103.5% | −121.8% | −93.2% | −149.8% | −210.6% | 357.5% | |
| −51.7% | −54.2% | −46.0% | −86.7% | −104.0% | −122.0% | −91.1% | −130.6% | −188.5% | 389.3% | |
| −51.8% | −45.9% | −35.8% | −79.7% | −105.0% | −110.5% | −86.1% | −264.4% | −208.0% | 411.9% | |
| −70.9% | −60.9% | −36.2% | −54.3% | −97.1% | n/a | −121.0% | −168.0% | −181.1% | −501.7% | |
| Spending | ||||||||||
| 69.2% | 59.3% | 61.8% | 78.8% | 69.2% | 60.8% | 69.9% | 100.1% | 110.8% | 183.3% | |
| 40.1% | 44.2% | 49.4% | 64.6% | 73.9% | 96.0% | 0.6% | 38.7% | 41.7% | 200.0% | |
| 9.7% | 6.4% | 2.8% | 1.3% | 1.0% | n/a | 0.9% | 3.2% | 1.2% | 4.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.1% | |
| Returns | ||||||||||
| −117.4% | −52.1% | −25.8% | −82.9% | −41.6% | −27.0% | −25.1% | −59.0% | −39.3% | 34.4% | |
| −54.5% | −35.8% | −23.1% | −71.2% | −37.9% | −28.1% | −23.0% | −53.2% | −35.2% | 31.6% | |
| Balance and payout | ||||||||||
| 57.4% | 40.1% | 26.0% | 48.3% | 28.3% | 13.7% | 8.4% | 9.7% | 10.5% | 8.2% | |