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 | 0.0 | 0.9 | 10.0 | 8.5 | 26.3 | 32.9 | 65.9 | 18.2 | 11.1 |
| Growth | −100.0% | +998.2% | −14.8% | +208.6% | +25.1% | +100.2% | −72.4% | −38.7% | ||
| Operating income | 0.1 | −0.1 | −1.7 | −5.6 | −5.1 | −29.2 | −37.8 | −12.3 | −27.2 | −13.1 |
| Net income | 0.1 | −0.1 | −1.9 | −4.7 | −5.0 | −35.3 | −49.2 | −53.1 | −26.8 | −17.5 |
| Growth | −340.8% | |||||||||
| EPS, diluted | 0.00 | 0.01 | n/a | n/a | n/a | n/a | n/a | −10.11 | −140.25 | −29.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.4% | n/a | 26.4% | −10.9% | 43.4% | 61.7% | 49.0% | 39.0% | 40.7% | 47.7% |
| Operating margin | 6.6% | n/a | −187.9% | −56.1% | −59.9% | −111.0% | −115.0% | −18.7% | −149.9% | −118.1% |
| Net margin | 3.4% | n/a | −207.9% | −46.8% | −58.7% | −134.1% | −149.6% | −80.6% | −147.7% | −157.5% |
| Free cash flow margin | 1.5% | n/a | −179.3% | −2.1% | −48.9% | −88.1% | −28.9% | 50.2% | 116.4% | −207.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.0 | −0.1 | −1.6 | −0.2 | −4.2 | −23.0 | −9.3 | 33.2 | 21.2 | −23.0 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.2 | −0.2 | −0.1 | −0.0 | −0.1 |
| Free cash flow | 0.0 | −0.1 | −1.6 | −0.2 | −4.2 | −23.2 | −9.5 | 33.1 | 21.1 | −23.1 |
| Growth | −544.5% | −36.0% | −209.3% | |||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 89.0 | 14.0 | 12.2 | 2.6 | 7.4 |
| Total debt | 0.0 | 0.0 | 0.1 | 0.0 | 1.3 | 59.3 | 61.7 | 15.9 | 17.4 | 0.0 |
| Net cash (debt) | −0.0 | 0.1 | −0.0 | 0.0 | −1.3 | 29.7 | −47.8 | −3.7 | −14.8 | 7.4 |
| Shareholders’ equity | −0.6 | 0.1 | −0.9 | −5.4 | −2.7 | 29.5 | −1.9 | 23.5 | −1.5 | 0.7 |
| Debt to equity | n/a | 0.07 | n/a | n/a | n/a | 2.01 | n/a | 0.68 | n/a | 0.00 |
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 | ||||||||||
| 52.4% | n/a | 26.4% | −10.9% | 43.4% | 61.7% | 49.0% | 39.0% | 40.7% | 47.7% | |
| 6.6% | n/a | −187.9% | −56.1% | −59.9% | −111.0% | −115.0% | −18.7% | −149.9% | −118.1% | |
| 5.5% | n/a | −207.9% | −46.8% | −58.7% | −134.1% | −149.6% | −80.2% | −180.3% | −141.4% | |
| 3.4% | n/a | −207.9% | −46.8% | −58.7% | −134.1% | −149.6% | −80.6% | −147.7% | −157.5% | |
| 1.5% | n/a | −179.3% | −2.1% | −48.9% | −88.1% | −28.9% | 50.2% | 116.4% | −207.7% | |
| Spending | ||||||||||
| n/a | n/a | 41.4% | 12.5% | 16.0% | 14.7% | 19.1% | 8.7% | 21.2% | 5.0% | |
| 45.7% | n/a | 33.2% | 7.5% | 9.4% | 64.2% | 20.1% | 13.2% | 16.4% | 39.5% | |
| 0.2% | n/a | 3.4% | 0.5% | 0.1% | 0.6% | 0.5% | 0.2% | 0.3% | 0.7% | |
| 39.0% | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| n/a | −229.2% | n/a | n/a | n/a | −119.7% | n/a | −226.0% | n/a | −2,623.7% | |
| 47.0% | −150.2% | −183.2% | −37.9% | −40.8% | −30.9% | −50.4% | −41.3% | −21.9% | −133.8% | |
| Balance and payout | ||||||||||
| n/a | 0.07 | n/a | n/a | n/a | 2.01 | n/a | 0.68 | n/a | 0.00 | |
| 598.9% | 34.5% | 188.9% | 143.4% | 96.9% | 74.2% | 102.0% | 81.7% | 101.2% | 94.9% | |