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 | 6.0 | 8.8 | 16.6 | 10.1 | 9.1 | 5.7 | 14.9 | 13.7 | 14.6 | 12.2 |
| Growth | +46.8% | +87.7% | −39.2% | −9.9% | −37.5% | +161.8% | −7.5% | +6.0% | −16.3% | |
| Operating income | −31.4 | −10.0 | −10.8 | −2.5 | −8.1 | −16.1 | −32.3 | −20.6 | −12.4 | −4.8 |
| Net income | −32.0 | −10.7 | −11.4 | −2.6 | −10.2 | −10.9 | −32.4 | −16.8 | −10.7 | −4.8 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −1.86 | −64.41 | −26.00 | −3.57 | −0.67 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.0% | 46.9% | 61.8% | 61.0% | 80.8% | 42.4% | 40.0% | 13.6% | 51.7% | 58.0% |
| Operating margin | −520.7% | −113.5% | −65.2% | −24.4% | −89.6% | −283.1% | −217.3% | −150.0% | −85.3% | −39.0% |
| Net margin | −532.0% | −120.7% | −68.7% | −25.6% | −112.5% | −192.1% | −217.9% | −122.2% | −73.6% | −39.0% |
| Free cash flow margin | −308.6% | −89.1% | 1.7% | −7.5% | −113.0% | −212.8% | −114.4% | −34.8% | n/a | −46.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −17.9 | −7.6 | 0.3 | −0.7 | −10.2 | −12.0 | −16.0 | −4.7 | −4.6 | −5.6 |
| Capital expenditure | −0.6 | −0.3 | −0.1 | −0.1 | −0.0 | −0.1 | −1.0 | −0.1 | n/a | −0.1 |
| Free cash flow | −18.6 | −7.9 | 0.3 | −0.8 | −10.3 | −12.1 | −17.0 | −4.8 | n/a | −5.7 |
| Growth | −364.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.8 | 3.9 | 7.1 | 6.1 | 1.7 | 5.9 | 1.8 | 1.6 | 3.3 | 2.9 |
| Total debt | n/a | 9.2 | n/a | n/a | 0.6 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −5.3 | n/a | n/a | 1.1 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 15.3 | 7.3 | 7.2 | −113.5 | −3.9 | 42.1 | 15.3 | 4.1 | 3.5 | 4.6 |
| Debt to equity | n/a | 1.25 | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 6.0 | 8.8 | 16.6 | 10.1 | 9.1 | 5.7 | 14.9 | 13.7 | 14.6 | 12.2 | |
| Growth | +46.8% | +87.7% | −39.2% | −9.9% | −37.5% | +161.8% | −7.5% | +6.0% | −16.3% | |
| 3.1 | 4.7 | 6.3 | 3.9 | 1.7 | 3.3 | 8.9 | 11.9 | 7.0 | 5.1 | |
| 2.9 | 4.1 | 10.3 | 6.2 | 7.3 | 2.4 | 6.0 | 1.9 | 7.5 | 7.1 | |
| Growth | +40.7% | +147.2% | −40.0% | +19.3% | −67.2% | +147.1% | −68.6% | +302.4% | −6.2% | |
| 18.1 | 8.2 | 4.1 | 4.2 | 8.3 | 11.5 | 19.8 | 14.4 | 9.2 | 6.2 | |
| 5.7 | 4.7 | 4.1 | 4.0 | 7.2 | 7.0 | 11.1 | 8.5 | 8.7 | 5.8 | |
| −31.4 | −10.0 | −10.8 | −2.5 | −8.1 | −16.1 | −32.3 | −20.6 | −12.4 | −4.8 | |
| Growth | ||||||||||
| −32.0 | −10.9 | −11.4 | −2.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | −0.2 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| −32.0 | −10.7 | −11.4 | −2.6 | −10.2 | −10.9 | −32.4 | −16.8 | −10.7 | −4.8 | |
| Growth | ||||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −1.86 | −64.41 | −26.00 | −3.57 | −0.67 | |
| n/a | n/a | n/a | n/a | n/a | −1.86 | −64.41 | −26.00 | −3.57 | −0.67 | |
| Growth | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 5.9 | 0.5 | 0.6 | 3.0 | 7.1 | |
| n/a | n/a | n/a | n/a | n/a | 5.9 | 0.5 | 0.6 | 3.0 | 7.1 | |
| Growth | −91.4% | +28.4% | +364.7% | +135.3% | ||||||
† The diluted share count jumps at 2022 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.