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 | 1.7 | 2.0 | 3.4 | 4.1 | 7.4 | 8.7 | 9.8 | 15.4 | 18.6 | 24.2 |
| Growth | +18.0% | +69.6% | +18.8% | +81.5% | +17.0% | +12.9% | +57.0% | +20.5% | +30.5% | |
| Operating income | −1.7 | −15.5 | −13.9 | −11.0 | −9.1 | −9.6 | −12.8 | −7.6 | −4.2 | −1.2 |
| Net income | −2.2 | −20.7 | −15.7 | −13.2 | −10.6 | −8.5 | −12.2 | n/a | −4.3 | −0.4 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.85 | −0.40 | −10.73 | −4.51 | −2.93 | −0.23 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.7% | 14.4% | 6.5% | 5.3% | 15.5% | 27.5% | 25.6% | 39.0% | 40.7% | 44.2% |
| Operating margin | −99.4% | −763.0% | −403.5% | −268.5% | −123.1% | −110.5% | −130.3% | −49.4% | −22.7% | −5.0% |
| Net margin | −129.3% | −1,017.9% | −455.2% | −323.4% | −142.6% | −97.9% | −124.0% | n/a | −23.1% | −1.5% |
| Free cash flow margin | −56.8% | −336.1% | −198.7% | −224.6% | −102.1% | −83.5% | −81.4% | −23.9% | 1.2% | 1.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.0 | −6.7 | −6.8 | −9.1 | −7.4 | −6.6 | −7.7 | −3.6 | 0.4 | 0.7 |
| Capital expenditure | −0.0 | −0.1 | −0.1 | −0.1 | −0.2 | −0.7 | −0.3 | −0.1 | −0.2 | −0.3 |
| Free cash flow | −1.0 | −6.8 | −6.9 | −9.2 | −7.6 | −7.3 | −8.0 | −3.7 | 0.2 | 0.4 |
| Growth | +66.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.4 | 0.4 | 0.8 | 2.7 | 11.7 | 3.4 | 1.5 | 1.4 | 2.7 |
| Total debt | 4.5 | 3.4 | 0.5 | 0.5 | 1.0 | 0.2 | 0.4 | 0.3 | 0.4 | 0.1 |
| Net cash (debt) | −4.5 | −3.0 | −0.1 | 0.3 | 1.6 | 11.5 | 3.1 | 1.2 | 1.0 | 2.6 |
| Shareholders’ equity | −6.5 | 13.0 | 6.1 | 13.2 | 14.1 | 24.6 | 16.3 | 14.4 | 12.1 | 14.6 |
| Debt to equity | n/a | 0.26 | 0.08 | 0.04 | 0.07 | 0.01 | 0.02 | 0.02 | 0.03 | 0.01 |
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 | ||||||||||
| 43.7% | 14.4% | 6.5% | 5.3% | 15.5% | 27.5% | 25.6% | 39.0% | 40.7% | 44.2% | |
| −99.4% | −763.0% | −403.5% | −268.5% | −123.1% | −110.5% | −130.3% | −49.4% | −22.7% | −5.0% | |
| −129.3% | −1,017.9% | −463.3% | −325.1% | −142.6% | −97.9% | −124.0% | −38.0% | −23.1% | −1.5% | |
| −129.3% | −1,017.9% | −455.2% | −323.4% | −142.6% | −97.9% | −124.0% | n/a | −23.1% | −1.5% | |
| −56.8% | −336.1% | −198.7% | −224.6% | −102.1% | −83.5% | −81.4% | −23.9% | 1.2% | 1.5% | |
| Spending | ||||||||||
| 0.0% | 24.6% | 31.9% | 29.3% | 16.1% | 14.9% | 17.3% | 11.0% | 7.0% | 6.6% | |
| 143.1% | 319.1% | 274.1% | 235.0% | 138.6% | n/a | n/a | n/a | n/a | n/a | |
| 1.1% | 7.0% | 2.8% | 1.3% | 2.0% | 7.8% | 2.8% | 0.8% | 1.2% | 1.3% | |
| Returns | ||||||||||
| n/a | −158.9% | −256.3% | −100.3% | −75.0% | −34.7% | −74.7% | n/a | −35.5% | −2.5% | |
| −264.5% | −75.9% | −72.6% | −67.9% | −51.2% | −28.0% | −56.6% | n/a | −25.2% | −1.7% | |
| Balance and payout | ||||||||||
| n/a | 0.26 | 0.08 | 0.04 | 0.07 | 0.01 | 0.02 | 0.02 | 0.03 | 0.01 | |
| 867.2% | 52.2% | 71.7% | 32.3% | 31.6% | 19.2% | 23.9% | 20.3% | 28.8% | 31.7% | |