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 | n/a | 3.0 | 4.5 | 13.0 | 8.1 | 15.9 | 30.0 | 30.8 | 39.6 | 45.8 |
| Growth | +50.0% | +186.8% | −37.9% | +96.8% | +89.4% | +2.5% | +28.5% | +15.7% | ||
| Operating income | −5.7 | −23.6 | −9.0 | −10.2 | −33.8 | −1.9 | 2.6 | 1.2 | 4.7 | −7.9 |
| Net income | −19.6 | −36.4 | 53.6 | −11.1 | −32.7 | −1.3 | 2.8 | 1.7 | 12.3 | −10.4 |
| Growth | −120.7% | −40.3% | +623.5% | −184.3% | ||||||
| EPS, diluted | n/a | −6.22 | 4.74 | −0.22 | −0.45 | −0.02 | 0.03 | 0.02 | 2.76 | −2.25 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −781.8% | −199.1% | −78.8% | −419.7% | −11.8% | 8.8% | 4.0% | 11.9% | −17.2% |
| Net margin | n/a | −1,206.3% | 1,185.2% | −85.6% | −405.6% | −8.2% | 9.5% | 5.5% | 31.1% | −22.6% |
| Free cash flow margin | n/a | −7.8% | −105.3% | n/a | n/a | n/a | 53.2% | 76.1% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.0 | −0.2 | −1.5 | 1.7 | 0.0 | 6.0 | 16.0 | 23.5 | 12.8 | 10.8 |
| Capital expenditure | n/a | 0.0 | −3.3 | n/a | n/a | n/a | 0.0 | −0.0 | n/a | n/a |
| Free cash flow | n/a | −0.2 | −4.8 | n/a | n/a | n/a | 16.0 | 23.4 | n/a | n/a |
| Growth | +46.6% | |||||||||
| Buybacks | −0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.7 | 0.9 | 3.5 | 22.4 | 8.0 | 25.9 | 29.4 | 18.5 | 4.0 | 3.2 |
| Total debt | n/a | n/a | 7.7 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | −4.2 | 22.4 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −2.0 | −37.1 | 17.0 | 105.5 | 75.6 | 91.5 | 97.7 | 101.5 | 115.6 | 207.4 |
| Debt to equity | n/a | n/a | 0.45 | 0.00 | n/a | n/a | n/a | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | 3.0 | 4.5 | 13.0 | 8.1 | 15.9 | 30.0 | 30.8 | 39.6 | 45.8 | |
| Growth | +50.0% | +186.8% | −37.9% | +96.8% | +89.4% | +2.5% | +28.5% | +15.7% | ||
| 3.9 | 2.5 | 4.1 | 5.8 | 6.7 | 6.2 | 5.9 | 6.0 | 6.4 | 16.8 | |
| −5.7 | −23.6 | −9.0 | −10.2 | −33.8 | −1.9 | 2.6 | 1.2 | 4.7 | −7.9 | |
| Growth | −53.0% | +281.3% | −266.5% | |||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.7 | 5.0 | −2.3 | |
| n/a | n/a | n/a | n/a | 0.0 | 0.0 | n/a | 0.0 | −7.3 | 8.1 | |
| −19.6 | −36.4 | 53.6 | −11.1 | −32.7 | −1.3 | 2.8 | 1.7 | 12.3 | −10.4 | |
| Growth | −120.7% | −40.3% | +623.5% | −184.3% | ||||||
| Per share | ||||||||||
| n/a | −6.22 | 4.80 | −0.22 | −0.45 | −0.02 | 0.03 | 0.02 | 2.76 | −2.25 | |
| n/a | −6.22 | 4.74 | −0.22 | −0.45 | −0.02 | 0.03 | 0.02 | 2.76 | −2.25 | |
| Growth | −104.6% | −33.3% | +13,700.0% | −181.5% | ||||||
| n/a | 5.8 | 11.2 | 51.2 | 0.0 | 80.0 | 85.5 | 87.0 | 4.5 | 4.6 | |
| n/a | 5.8 | 11.3 | 51.2 | 72.2 | 80.0 | 85.5 | 87.0 | 4.5 | 4.6 | |
| Growth | +93.5% | +352.7% | +41.0% | +10.7% | +6.9% | +1.8% | −94.9% | +3.4% | ||
† The diluted share count jumps at 2018 and 2019 and 2024, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.