Closing prices at the end of each trading day, from 13 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 4.2 | 7.3 | 6.9 | 6.7 | 5.9 | 9.7 | 16.1 |
| Growth | +75.0% | −5.9% | −2.8% | −11.7% | +65.1% | +65.3% | ||
| Operating income | n/a | −14.9 | −18.9 | −30.3 | −32.1 | −28.7 | −33.1 | −41.3 |
| Net income | n/a | −15.2 | −21.6 | −30.7 | −28.7 | −28.3 | −27.8 | −42.6 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | 1.25 | 1.50 | 1.38 | 1.34 | 1.12 | 1.41 |
| Growth | +20.0% | −8.0% | −2.9% | −16.4% | +25.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 57.3% | 47.6% | 43.0% | 45.2% | 74.3% | n/a | n/a |
| Operating margin | n/a | −357.1% | −258.3% | −440.7% | −480.9% | −485.7% | −339.4% | −256.3% |
| Net margin | n/a | −364.7% | −296.0% | −446.7% | −429.1% | −480.1% | −285.6% | −264.4% |
| Free cash flow margin | n/a | n/a | n/a | −325.8% | n/a | n/a | n/a | −238.4% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −15.1 | −20.6 | −22.4 | −25.8 | −22.6 | −23.5 | −38.2 |
| Capital expenditure | n/a | n/a | n/a | −0.0 | n/a | n/a | n/a | −0.2 |
| Free cash flow | n/a | n/a | n/a | −22.4 | n/a | n/a | n/a | −38.4 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 22.5 | 14.8 | 83.9 | 67.2 | 46.5 | 26.2 | 54.9 | 59.7 |
| Total debt | 8.8 | 9.1 | n/a | n/a | 7.7 | 7.1 | 4.7 | 4.5 |
| Net cash (debt) | 13.7 | 5.7 | n/a | n/a | 38.8 | 19.1 | 50.3 | 55.2 |
| Shareholders’ equity | 19.6 | 14.4 | 97.4 | 80.6 | 52.6 | 31.2 | 60.4 | 66.4 |
| Debt to equity | 0.45 | 0.64 | n/a | n/a | 0.15 | 0.23 | 0.08 | 0.07 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 22.5 | 14.8 | 83.9 | 67.2 | 46.5 | 26.2 | 54.9 | 59.7 | |
| 2.0 | 3.1 | 7.4 | 1.4 | 6.3 | 7.3 | n/a | n/a | |
| 2.7 | 3.7 | 5.3 | 7.4 | 7.9 | 7.0 | 5.8 | 8.2 | |
| 0.9 | 0.5 | 0.9 | 0.8 | 0.9 | 0.9 | 0.4 | 0.7 | |
| 2.5 | 2.6 | 2.7 | 2.7 | n/a | n/a | n/a | n/a | |
| 34.1 | 30.1 | 104.6 | 86.8 | 64.4 | 43.9 | n/a | n/a | |
| Growth | −11.9% | +248.0% | −17.0% | −25.8% | −31.8% | |||
| Liabilities | ||||||||
| 1.0 | 4.0 | n/a | n/a | 0.5 | 2.1 | 1.7 | n/a | |
| 7.8 | 5.2 | n/a | n/a | 7.2 | 5.0 | 2.9 | 4.5 | |
| calc | 8.8 | 9.1 | n/a | n/a | 7.7 | 7.1 | 4.7 | 4.5 |
| 14.6 | 15.7 | 7.3 | 6.2 | 12.4 | 12.7 | n/a | n/a | |
| Equity | ||||||||
| −93.3 | −108.4 | −130.0 | −160.7 | −189.4 | −217.4 | −245.2 | −287.7 | |
| 19.6 | 14.4 | 97.4 | 80.6 | 52.6 | 31.2 | 60.4 | 66.4 | |
| Growth | −26.8% | +577.4% | −17.2% | −34.8% | −40.6% | +93.5% | +10.0% | |
| Per share and net cash | ||||||||
| calc | 13.7 | 5.7 | n/a | n/a | 38.8 | 19.1 | 50.3 | 55.2 |
| n/a | 11.9 | 20.2 | 20.8 | 20.9 | 21.4 | 30.0 | 36.3 | |
| calc | n/a | 1.21 | 4.82 | 3.88 | 2.52 | 1.46 | 2.01 | 1.83 |
Lines marked calc are worked out here from filed figures; point at one for how.