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 | 9.2 | 21.1 | 34.2 | 54.7 | 62.9 | 38.4 | 47.6 | 65.5 | 53.4 | 52.7 |
| Growth | +129.1% | +62.4% | +59.7% | +15.0% | −39.0% | +24.2% | +37.5% | −18.5% | −1.2% | |
| Operating income | −33.2 | −34.5 | −19.3 | −10.7 | 2.7 | −20.5 | −13.0 | 10.5 | 3.9 | −5.5 |
| Net income | −29.4 | −83.4 | −26.5 | −18.3 | −6.5 | −27.6 | −14.9 | 8.3 | 2.9 | −6.6 |
| Growth | −64.7% | −325.2% | ||||||||
| EPS, diluted | n/a | n/a | n/a | −1.23 | −0.22 | −0.62 | −0.31 | 0.09 | 0.04 | −0.08 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.7% | 19.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −360.5% | −163.8% | −56.4% | −19.6% | 4.3% | −53.4% | −27.3% | 16.0% | 7.3% | −10.4% |
| Net margin | −319.2% | −395.9% | −77.3% | −33.4% | −10.4% | −71.9% | −31.3% | 12.7% | 5.5% | −12.5% |
| Free cash flow margin | −358.2% | −52.0% | −24.6% | −36.5% | −42.5% | −30.6% | −53.8% | −3.8% | 13.8% | −25.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −32.1 | −10.0 | −7.7 | −19.4 | −26.1 | −10.3 | −25.0 | −1.3 | 8.7 | −12.0 |
| Capital expenditure | −0.8 | −1.0 | −0.7 | −0.6 | −0.7 | −1.5 | −0.6 | −1.1 | −1.3 | −1.6 |
| Free cash flow | −32.9 | −11.0 | −8.4 | −20.0 | −26.8 | −11.7 | −25.6 | −2.5 | 7.4 | −13.6 |
| Growth | −284.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 63.3 | 51.2 | 37.8 | 17.8 | 18.3 | 39.0 | 17.1 | 23.6 | 19.8 | 14.7 |
| Shareholders’ equity | −10.0 | −29.5 | −52.9 | −70.3 | −27.0 | −6.0 | −10.6 | 33.6 | 43.2 | 48.2 |
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 | ||||||||||
| 8.7% | 19.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −360.5% | −163.8% | −56.4% | −19.6% | 4.3% | −53.4% | −27.3% | 16.0% | 7.3% | −10.4% | |
| n/a | n/a | n/a | n/a | −10.4% | −71.9% | −30.2% | 13.1% | 7.8% | −10.6% | |
| −319.2% | −395.9% | −77.3% | −33.4% | −10.4% | −71.9% | −31.3% | 12.7% | 5.5% | −12.5% | |
| −358.2% | −52.0% | −24.6% | −36.5% | −42.5% | −30.6% | −53.8% | −3.8% | 13.8% | −25.8% | |
| Spending | ||||||||||
| 330.6% | 152.6% | 97.3% | 81.6% | 60.7% | 77.5% | 61.6% | 26.1% | 24.3% | 37.1% | |
| 101.7% | 54.7% | 31.9% | 18.1% | 17.7% | 33.2% | 24.6% | 22.8% | 22.8% | 22.1% | |
| 9.2% | 4.6% | 2.0% | 1.1% | 1.0% | 3.8% | 1.3% | 1.8% | 2.4% | 3.1% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.0% | 29.4% | n/a | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 24.8% | 6.8% | −13.7% | |
| −35.7% | −115.5% | −43.3% | −40.3% | −9.6% | −37.4% | −26.8% | 9.8% | 4.0% | −8.0% | |
| Balance and payout | ||||||||||
| 112.1% | 140.8% | 186.5% | 254.9% | 139.8% | 108.2% | 119.1% | 60.2% | 41.1% | 41.4% | |