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 | 7.8 | 12.1 | 21.2 | 24.6 | 43.3 | 4.5 | 1.0 | 71.5 | 92.1 | 109.4 |
| Growth | +56.5% | +74.9% | +16.0% | +76.1% | −89.6% | −77.3% | +6,877.8% | +28.8% | +18.8% | |
| Operating income | −1.6 | −2.1 | 0.2 | −3.7 | −2.1 | 0.4 | −12.3 | −26.4 | −13.7 | 11.7 |
| Net income | −1.5 | −2.1 | 0.2 | −3.1 | −2.2 | 0.4 | −11.4 | −17.6 | −20.1 | 5.1 |
| Growth | −1,488.4% | −3,125.4% | ||||||||
| EPS, diluted | n/a | −0.21 | 0.02 | −0.23 | −0.15 | 0.02 | −0.64 | −1.03 | −1.10 | 0.27 |
| Growth | −1,250.0% | −3,300.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 56.0% | 49.1% | 57.6% | 62.8% | 55.7% | 789.0% | 3,801.6% | 60.0% | 64.5% | 67.3% |
| Operating margin | −20.4% | −17.6% | 0.8% | −15.0% | −4.9% | 8.0% | −1,199.1% | −36.9% | −14.9% | 10.7% |
| Net margin | −19.9% | −17.3% | 1.1% | −12.8% | −5.1% | 8.4% | −1,115.9% | −24.6% | −21.8% | 4.7% |
| Free cash flow margin | −8.3% | −12.6% | 3.6% | −7.1% | −14.7% | 13.9% | 1,031.5% | −10.2% | 5.2% | 17.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.5 | −1.5 | 0.8 | −1.7 | −6.3 | 0.7 | 10.7 | −7.2 | 4.9 | 18.7 |
| Capital expenditure | −0.2 | −0.0 | −0.0 | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 |
| Free cash flow | −0.6 | −1.5 | 0.8 | −1.7 | −6.4 | 0.6 | 10.6 | −7.3 | 4.8 | 18.7 |
| Growth | −330.6% | +1,589.8% | −169.3% | +290.6% | ||||||
| Buybacks | −0.8 | −0.4 | n/a | n/a | n/a | n/a | −20.0 | −7.5 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.0 | 5.1 | 8.9 | 18.9 | 10.5 | 84.7 | 18.2 | 13.9 | 13.4 | 23.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 36.2 | 32.8 | 25.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −22.4 | −19.4 | −2.3 |
| Shareholders’ equity | 7.8 | 6.2 | 18.5 | 44.9 | 50.0 | 131.4 | 126.1 | 126.6 | 117.0 | 128.3 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.29 | 0.28 | 0.20 |
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 | ||||||||||
| 56.0% | 49.1% | 57.6% | 62.8% | 55.7% | 789.0% | 3,801.6% | 60.0% | 64.5% | 67.3% | |
| −20.4% | −17.6% | 0.8% | −15.0% | −4.9% | 8.0% | −1,199.1% | −36.9% | −14.9% | 10.7% | |
| −19.9% | −17.3% | 1.1% | −16.4% | −5.1% | 8.4% | −1,115.9% | −35.2% | −21.0% | 6.4% | |
| −19.9% | −17.3% | 1.1% | −12.8% | −5.1% | 8.4% | −1,115.9% | −24.6% | −21.8% | 4.7% | |
| −8.3% | −12.6% | 3.6% | −7.1% | −14.7% | 13.9% | 1,031.5% | −10.2% | 5.2% | 17.0% | |
| Spending | ||||||||||
| n/a | n/a | 0.0% | 6.5% | 0.0% | n/a | n/a | n/a | 0.0% | 0.0% | |
| n/a | n/a | n/a | n/a | n/a | 613.3% | 3,267.3% | n/a | n/a | n/a | |
| 2.3% | 0.3% | 0.2% | 0.4% | 0.2% | 2.2% | 7.9% | 0.1% | 0.1% | 0.1% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 26.2% | |
| Returns | ||||||||||
| −19.7% | −33.8% | 1.2% | −7.0% | −4.4% | 0.3% | −9.1% | −13.9% | −17.2% | 4.0% | |
| −13.4% | −21.5% | 0.9% | −5.5% | −3.7% | 0.3% | −8.5% | −9.6% | −11.7% | 2.9% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.29 | 0.28 | 0.20 | |
| n/a | 36.3% | 26.3% | 20.8% | 17.2% | 6.8% | 6.3% | 31.0% | 31.6% | 27.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 189.4% | n/a | n/a | n/a | |