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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | −781.8% | −199.1% | −78.8% | −419.7% | −11.8% | 8.8% | 4.0% | 11.9% | −17.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5.5% | 12.7% | −5.0% | |
| n/a | −1,206.3% | 1,185.2% | −85.6% | −405.6% | −8.2% | 9.5% | 5.5% | 31.1% | −22.6% | |
| n/a | −7.8% | −105.3% | n/a | n/a | n/a | 53.2% | 76.1% | n/a | n/a | |
| Spending | ||||||||||
| n/a | 83.9% | 91.5% | 44.6% | 83.6% | 39.1% | 19.5% | 19.5% | 16.2% | 36.7% | |
| n/a | 0.0% | 72.3% | n/a | n/a | n/a | 0.0% | 0.1% | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | −144.0% | n/a | |
| Returns | ||||||||||
| n/a | n/a | 315.9% | −10.5% | −43.2% | −1.4% | 2.9% | 1.7% | 10.6% | −5.0% | |
| −33.4% | −99.9% | 79.4% | −9.0% | −41.1% | −1.3% | 2.4% | 1.4% | 9.6% | −2.8% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.45 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 103.3% | 202.0% | 74.9% | 12.4% | 4.9% | 6.9% | 16.9% | 17.3% | 9.9% | 44.8% | |