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 | n/a | 57.3 | 63.4 | 61.3 | 62.2 | 61.9 | 72.8 | 83.6 | 101.5 | 69.3 |
| Growth | +10.6% | −3.3% | +1.5% | −0.4% | +17.6% | +14.8% | +21.4% | −31.8% | ||
| Operating income | −20.2 | −25.9 | −32.4 | −34.5 | −28.4 | −30.3 | −16.8 | −6.7 | 0.6 | −4.7 |
| Net income | −19.8 | −25.9 | −32.1 | −34.1 | −30.9 | −32.7 | −18.7 | −8.4 | −0.5 | −5.3 |
| Growth | ||||||||||
| EPS, diluted | −0.39 | −0.51 | n/a | n/a | −0.41 | −3.83 | −1.31 | −0.37 | −0.03 | −0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 6.5% | −2.5% | 4.6% | 4.4% | −3.9% | 5.6% | 10.4% | 17.2% | 16.9% |
| Operating margin | n/a | −45.2% | −51.2% | −56.3% | −45.7% | −49.0% | −23.0% | −8.0% | 0.6% | −6.8% |
| Net margin | n/a | −45.2% | −50.7% | −55.7% | −49.7% | −52.8% | −25.7% | −10.1% | −0.5% | −7.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −11.6% | 3.1% | −1.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −12.5 | −21.1 | −20.4 | −27.3 | −29.6 | −33.5 | −16.9 | −9.4 | 4.2 | −0.7 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.3 | −1.0 | −0.5 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −9.7 | 3.2 | −1.2 |
| Growth | −137.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.2 | 8.4 | 22.7 | 11.8 | 48.7 | 13.3 | 10.1 | 9.0 | 15.7 | 10.7 |
| Total debt | n/a | n/a | n/a | 0.0 | 20.9 | 20.6 | 9.2 | 8.3 | 8.5 | 8.8 |
| Net cash (debt) | n/a | n/a | n/a | 11.8 | 27.7 | −7.3 | 0.9 | 0.7 | 7.2 | 1.9 |
| Shareholders’ equity | 53.0 | 32.9 | 27.3 | 20.3 | 34.2 | 2.5 | 14.1 | 21.3 | 32.6 | 37.0 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.61 | 8.11 | 0.65 | 0.39 | 0.26 | 0.24 |
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 | ||||||||||
| n/a | 57.3 | 63.4 | 61.3 | 62.2 | 61.9 | 72.8 | 83.6 | 101.5 | 69.3 | |
| Growth | +10.6% | −3.3% | +1.5% | −0.4% | +17.6% | +14.8% | +21.4% | −31.8% | ||
| n/a | 53.6 | 65.0 | 58.5 | 59.5 | 64.4 | 68.7 | 74.9 | 84.0 | 57.6 | |
| 6.8 | 3.7 | −1.6 | 2.8 | 2.7 | −2.4 | 4.1 | 8.7 | 17.5 | 11.7 | |
| Growth | −45.2% | −142.8% | −4.0% | −188.8% | +113.5% | +100.9% | −33.1% | |||
| 5.8 | 6.3 | 5.6 | n/a | n/a | n/a | n/a | 1.1 | 0.0 | 0.0 | |
| 21.1 | 23.3 | 23.1 | 21.0 | 16.2 | 15.3 | 15.6 | 12.1 | 14.1 | 14.0 | |
| −20.2 | −25.9 | −32.4 | −34.5 | −28.4 | −30.3 | −16.8 | −6.7 | 0.6 | −4.7 | |
| Growth | −871.5% | |||||||||
| −19.4 | −25.9 | n/a | n/a | n/a | n/a | n/a | −8.4 | −0.5 | −5.3 | |
| 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| −19.8 | −25.9 | −32.1 | −34.1 | −30.9 | −32.7 | −18.7 | −8.4 | −0.5 | −5.3 | |
| Growth | ||||||||||
| Per share | ||||||||||
| −0.39 | −0.51 | n/a | n/a | −0.41 | −3.83 | −1.31 | −0.37 | −0.03 | −0.15 | |
| −0.39 | −0.51 | n/a | n/a | −0.41 | −3.83 | −1.31 | −0.37 | −0.03 | −0.15 | |
| Growth | ||||||||||
| 50.7 | 51.1 | n/a | n/a | 75.6 | 8.5 | 14.3 | 23.3 | 31.1 | 36.0 | |
| 50.7 | 51.1 | n/a | n/a | 75.6 | 8.5 | 14.3 | 23.3 | 31.1 | 36.0 | |
| Growth | +0.8% | −88.7% | +67.8% | +63.0% | +33.2% | +15.8% | ||||
† The diluted share count jumps at 2021 and 2022 and 2023, 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.