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 | 4.4 | 49.8 | 49.5 | 73.5 | 105.4 | 72.2 | 70.6 | 89.7 | 59.1 | 61.7 |
| Growth | +1,026.3% | −0.5% | +48.3% | +43.5% | −31.5% | −2.2% | +27.1% | −34.1% | +4.3% | |
| Operating income | −15.8 | −4.7 | −3.6 | 3.0 | 3.3 | −6.8 | −5.4 | 0.8 | −15.7 | −11.7 |
| Net income | −13.4 | −3.7 | −1.4 | 2.3 | 2.9 | 0.8 | −3.8 | 0.5 | −20.0 | −13.8 |
| Growth | +23.5% | −70.8% | −557.0% | −4,219.4% | ||||||
| EPS, diluted | −1.15 | −0.31 | −0.12 | 0.19 | 0.23 | 0.07 | −0.29 | 0.04 | −1.33 | −0.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 160.3% | 17.3% | 17.1% | 21.2% | 15.1% | 9.5% | 13.6% | 18.2% | 0.0% | 9.7% |
| Operating margin | −357.4% | −9.5% | −7.3% | 4.0% | 3.2% | −9.4% | −7.6% | 0.8% | −26.5% | −19.0% |
| Net margin | −303.3% | −7.4% | −2.9% | 3.2% | 2.7% | 1.2% | −5.4% | 0.5% | −33.8% | −22.3% |
| Free cash flow margin | −7.5% | 0.0% | 1.1% | −8.5% | 5.4% | −11.7% | −2.2% | 5.3% | −30.7% | −25.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.1 | 0.4 | 2.0 | −4.7 | 7.4 | −6.8 | −0.6 | 6.5 | −14.7 | −10.8 |
| Capital expenditure | −0.4 | −0.4 | −1.4 | −1.5 | −1.7 | −1.6 | −1.0 | −1.7 | −3.4 | −4.7 |
| Free cash flow | −0.3 | 0.0 | 0.5 | −6.2 | 5.7 | −8.4 | −1.6 | 4.8 | −18.1 | −15.5 |
| Growth | +17,500.0% | −1,277.7% | −248.8% | −481.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 1.1 | 0.8 | 0.4 | 7.9 | 4.4 | 1.9 | n/a | n/a | n/a |
| Total debt | 8.8 | 3.8 | 3.3 | 3.9 | 6.7 | 1.0 | 1.0 | 2.7 | 2.3 | 1.9 |
| Net cash (debt) | −8.7 | −2.8 | −2.5 | −3.5 | 1.2 | 3.4 | 0.8 | n/a | n/a | n/a |
| Shareholders’ equity | 31.6 | 28.3 | 27.6 | 30.9 | 34.2 | 40.6 | 37.5 | 39.4 | 62.4 | 50.1 |
| Debt to equity | 0.28 | 0.14 | 0.12 | 0.13 | 0.20 | 0.02 | 0.03 | 0.07 | 0.04 | 0.04 |
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 | ||||||||||
| 160.3% | 17.3% | 17.1% | 21.2% | 15.1% | 9.5% | 13.6% | 18.2% | 0.0% | 9.7% | |
| −357.4% | −9.5% | −7.3% | 4.0% | 3.2% | −9.4% | −7.6% | 0.8% | −26.5% | −19.0% | |
| −367.9% | −9.7% | −4.1% | 3.9% | 2.8% | −3.9% | −5.1% | 1.0% | −25.6% | −17.3% | |
| −303.3% | −7.4% | −2.9% | 3.2% | 2.7% | 1.2% | −5.4% | 0.5% | −33.8% | −22.3% | |
| −7.5% | 0.0% | 1.1% | −8.5% | 5.4% | −11.7% | −2.2% | 5.3% | −30.7% | −25.1% | |
| Spending | ||||||||||
| 46.3% | 3.2% | 2.8% | 1.0% | 0.7% | 1.0% | 0.5% | 0.6% | 2.0% | 2.1% | |
| 242.7% | 22.3% | 21.7% | 16.1% | 11.2% | 17.8% | 20.8% | 16.7% | 24.5% | 26.6% | |
| 9.9% | 0.9% | 2.9% | 2.1% | 1.6% | 2.2% | 1.4% | 1.9% | 5.8% | 7.6% | |
| n/a | n/a | n/a | 5.4% | −6.4% | n/a | n/a | 1.8% | n/a | n/a | |
| Returns | ||||||||||
| −42.4% | −13.0% | −5.1% | 7.5% | 8.4% | 2.1% | −10.2% | 1.2% | −32.0% | −27.5% | |
| −20.5% | −6.2% | −2.5% | 3.5% | 3.6% | 1.1% | −5.4% | 0.6% | −20.5% | −15.7% | |
| Balance and payout | ||||||||||
| 0.28 | 0.14 | 0.12 | 0.13 | 0.20 | 0.02 | 0.03 | 0.07 | 0.04 | 0.04 | |
| 50.8% | 52.2% | 54.5% | 56.0% | 58.9% | 47.5% | 47.1% | 50.0% | 35.8% | 43.0% | |