Closing prices at the end of each trading day, from 1 Feb 2018. 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 | 27.5 | 37.0 | 58.3 | 51.9 | 62.0 | 72.4 | 60.9 | 24.6 | 32.2 |
| Growth | +34.5% | +57.5% | −11.0% | +19.4% | +16.8% | −15.9% | −59.7% | +31.2% | |
| Operating income | −0.5 | −3.2 | −0.8 | −0.4 | 1.7 | 1.6 | −7.9 | −15.7 | −3.4 |
| Net income | 0.1 | −1.1 | −0.9 | −0.0 | 2.3 | −2.2 | −6.7 | −13.6 | 5.1 |
| Growth | −1,276.0% | −195.6% | |||||||
| EPS, diluted | 0.01 | −0.09 | −0.06 | 0.00 | 0.12 | −0.11 | −0.32 | −0.65 | 0.22 |
| Growth | −1,000.0% | −191.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.5% | 30.6% | 33.3% | 31.7% | 31.7% | 28.2% | 29.5% | 2.5% | 49.6% |
| Operating margin | −1.6% | −8.6% | −1.3% | −0.8% | 2.8% | 2.2% | −13.0% | −63.8% | −10.5% |
| Net margin | 0.4% | −3.1% | −1.5% | −0.0% | 3.8% | −3.1% | −11.0% | −55.5% | 15.8% |
| Free cash flow margin | −2.9% | −12.2% | −0.0% | −2.1% | 8.2% | −11.5% | −2.1% | −1.4% | −20.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.4 | −3.9 | 2.4 | −0.3 | 5.6 | −7.8 | −0.4 | −0.1 | −6.6 |
| Capital expenditure | −0.4 | −0.6 | −2.4 | −0.8 | −0.6 | −0.5 | −0.8 | −0.2 | −0.1 |
| Free cash flow | −0.8 | −4.5 | −0.0 | −1.1 | 5.1 | −8.3 | −1.3 | −0.3 | −6.7 |
| Growth | −264.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 2.3 | 5.2 | 6.3 | 5.1 | 3.1 | 4.0 | 4.0 | 31.2 |
| Total debt | n/a | n/a | 2.3 | 5.7 | 7.5 | 3.4 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | 2.9 | 0.7 | −2.4 | −0.2 | n/a | n/a | n/a |
| Shareholders’ equity | 6.6 | 26.6 | 28.8 | 29.3 | 42.0 | 44.3 | 39.6 | 27.2 | 46.0 |
| Debt to equity | n/a | n/a | 0.08 | 0.19 | 0.18 | 0.08 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 31.5% | 30.6% | 33.3% | 31.7% | 31.7% | 28.2% | 29.5% | 2.5% | 49.6% | |
| −1.6% | −8.6% | −1.3% | −0.8% | 2.8% | 2.2% | −13.0% | −63.8% | −10.5% | |
| −2.2% | −8.0% | −1.1% | −1.2% | 4.7% | 3.0% | −9.5% | −61.8% | −9.6% | |
| 0.4% | −3.1% | −1.5% | −0.0% | 3.8% | −3.1% | −11.0% | −55.5% | 15.8% | |
| −2.9% | −12.2% | −0.0% | −2.1% | 8.2% | −11.5% | −2.1% | −1.4% | −20.7% | |
| Spending | |||||||||
| 9.8% | 10.8% | 8.3% | 8.3% | 6.5% | 6.5% | 7.1% | 14.1% | 16.9% | |
| 12.7% | 17.6% | 14.6% | 16.2% | 12.4% | 10.1% | 15.2% | 29.3% | 22.8% | |
| 1.5% | 1.7% | 4.1% | 1.6% | 0.9% | 0.7% | 1.3% | 0.9% | 0.4% | |
| n/a | n/a | n/a | n/a | 20.6% | 201.6% | n/a | n/a | n/a | |
| Returns | |||||||||
| 1.5% | −4.3% | −3.1% | −0.0% | 5.6% | −5.0% | −17.0% | −50.2% | 11.1% | |
| 0.6% | −3.2% | −2.3% | −0.0% | 4.5% | −4.0% | −13.9% | −36.9% | 9.6% | |
| Balance and payout | |||||||||
| n/a | n/a | 0.08 | 0.19 | 0.18 | 0.08 | n/a | n/a | n/a | |
| 60.9% | 26.3% | 27.7% | 25.2% | 18.7% | 21.4% | 18.0% | 26.4% | 12.9% | |