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 | 29.8 | 34.5 | 33.3 | 41.8 | 81.9 | 188.4 | 94.8 | 43.6 | 33.0 | 38.3 |
| Growth | +15.6% | −3.5% | +25.6% | +95.9% | +130.1% | −49.7% | −54.0% | −24.2% | +15.8% | |
| Operating income | −3.5 | −3.8 | −1.3 | 3.0 | 24.1 | 72.6 | −0.9 | −11.5 | −21.1 | −21.2 |
| Net income | −3.7 | −3.7 | −1.3 | 3.1 | 24.2 | 56.1 | 5.1 | −7.0 | −11.9 | −12.6 |
| Growth | +669.4% | +131.5% | −90.9% | −238.1% | ||||||
| EPS, diluted | −0.15 | −0.14 | −0.06 | 0.07 | 0.80 | 1.63 | 0.15 | −0.24 | −0.40 | −0.43 |
| Growth | +1,042.9% | +103.7% | −90.8% | −260.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.7% | 28.9% | 30.7% | 33.8% | 45.2% | 50.6% | 29.8% | 20.9% | −3.1% | 0.1% |
| Operating margin | −11.8% | −11.0% | −4.0% | 7.1% | 29.4% | 38.5% | −0.9% | −26.4% | −63.9% | −55.3% |
| Net margin | −12.4% | −10.8% | −4.0% | 7.5% | 29.6% | 29.8% | 5.4% | −16.1% | −36.0% | −32.8% |
| Free cash flow margin | −9.2% | −8.7% | −4.7% | 3.7% | −2.5% | −13.6% | −0.1% | 4.4% | −39.3% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.8 | −2.9 | −1.2 | 2.2 | 19.0 | 32.8 | 16.8 | 2.8 | −11.6 | −7.1 |
| Capital expenditure | −1.9 | −0.1 | −0.4 | −0.6 | −21.0 | −58.4 | −16.8 | −0.9 | −1.4 | n/a |
| Free cash flow | −2.7 | −3.0 | −1.6 | 1.6 | −2.1 | −25.6 | −0.1 | 1.9 | −13.0 | n/a |
| Growth | −231.4% | −779.1% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −5.3 | −7.6 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.2 | 14.9 | 9.6 | 5.9 | 17.6 | 29.2 | 19.7 | 12.7 | 4.2 | 2.6 |
| Total debt | 3.9 | 3.5 | 3.0 | 2.6 | 3.7 | 2.1 | 1.8 | 1.5 | 1.2 | 0.9 |
| Net cash (debt) | 12.3 | 11.4 | 6.6 | 3.3 | 13.8 | 27.1 | 17.9 | 11.1 | 3.0 | 1.7 |
| Shareholders’ equity | 28.1 | 27.2 | 25.6 | 28.5 | 49.9 | 99.2 | 106.5 | 99.3 | 87.2 | 74.4 |
| Debt to equity | 0.14 | 0.13 | 0.12 | 0.09 | 0.08 | 0.02 | 0.02 | 0.02 | 0.01 | 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 | ||||||||||
| 34.7% | 28.9% | 30.7% | 33.8% | 45.2% | 50.6% | 29.8% | 20.9% | −3.1% | 0.1% | |
| −11.8% | −11.0% | −4.0% | 7.1% | 29.4% | 38.5% | −0.9% | −26.4% | −63.9% | −55.3% | |
| −12.4% | −11.4% | −4.1% | 7.6% | 31.9% | 39.8% | 5.4% | −20.5% | −10.7% | −32.1% | |
| −12.4% | −10.8% | −4.0% | 7.5% | 29.6% | 29.8% | 5.4% | −16.1% | −36.0% | −32.8% | |
| −9.2% | −8.7% | −4.7% | 3.7% | −2.5% | −13.6% | −0.1% | 4.4% | −39.3% | n/a | |
| Spending | ||||||||||
| 1.9% | 2.1% | 1.9% | 1.2% | 0.7% | 0.5% | 0.6% | 1.3% | 2.0% | 1.8% | |
| 29.5% | 24.2% | 20.4% | 15.4% | 10.1% | 9.2% | 25.3% | 32.8% | 41.0% | 33.4% | |
| 6.5% | 0.3% | 1.1% | 1.5% | 25.7% | 31.0% | 17.7% | 2.0% | 4.4% | n/a | |
| n/a | n/a | n/a | 0.2% | 7.1% | 25.2% | 1.6% | n/a | n/a | n/a | |
| Returns | ||||||||||
| −13.1% | −13.7% | −5.2% | 11.0% | 48.6% | 56.5% | 4.8% | −7.1% | −13.6% | −16.9% | |
| −9.5% | −9.8% | −3.6% | 8.0% | 23.1% | 27.2% | 2.6% | −3.9% | −7.4% | −8.8% | |
| Balance and payout | ||||||||||
| 0.14 | 0.13 | 0.12 | 0.09 | 0.08 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | |
| 27.5% | 28.8% | 30.7% | 27.1% | 52.5% | 51.9% | 45.6% | 44.7% | 45.8% | 47.9% | |