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 | 2.5 | 2.9 | 3.8 | 7.4 | 17.1 | 9.9 | 10.3 | 1.4 | 0.1 | 0.4 |
| Growth | +18.1% | +30.7% | +94.1% | +130.3% | −42.2% | +3.6% | −86.7% | −90.0% | +215.9% | |
| Operating income | −1.0 | 0.4 | −0.1 | 0.1 | −2.5 | −5.3 | −2.9 | −4.4 | −14.7 | −42.6 |
| Net income | −2.8 | 0.3 | 0.0 | −0.3 | −2.5 | −5.3 | −3.5 | −17.8 | 9.1 | −41.5 |
| Growth | −96.9% | −3,247.0% | −557.9% | |||||||
| EPS, diluted | −0.09 | 0.01 | 0.00 | −0.05 | n/a | −0.65 | −6.13 | −23.35 | 2.48 | −2.70 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 100.0% | 100.0% | 88.3% | 65.5% | 33.3% | 48.0% | 53.8% | 3.6% | 4.4% | 76.8% |
| Operating margin | −40.6% | 13.5% | −2.3% | 1.7% | −14.6% | −53.5% | −28.4% | −322.4% | −10,758.7% | −9,867.9% |
| Net margin | −111.2% | 9.9% | 0.2% | −3.8% | −14.8% | −53.8% | −33.9% | −1,308.3% | 6,634.7% | −9,618.0% |
| Free cash flow margin | n/a | n/a | n/a | n/a | −13.2% | −26.2% | n/a | n/a | −10,448.6% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.5 | 0.2 | 0.3 | 0.1 | −2.2 | −2.6 | −1.5 | −2.2 | −14.3 | −13.4 |
| Capital expenditure | n/a | n/a | n/a | n/a | −0.0 | −0.0 | n/a | n/a | −0.0 | n/a |
| Free cash flow | n/a | n/a | n/a | n/a | −2.3 | −2.6 | n/a | n/a | −14.3 | n/a |
| Growth | ||||||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −14.9 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.2 | 0.9 | 2.9 | 5.9 | 3.1 | 1.1 | 0.2 | 0.3 | 6.7 |
| Total debt | n/a | 0.7 | 0.5 | 0.2 | n/a | n/a | n/a | n/a | 2.9 | n/a |
| Net cash (debt) | n/a | −0.5 | 0.3 | 2.6 | n/a | n/a | n/a | n/a | −2.6 | n/a |
| Shareholders’ equity | −1.1 | −0.3 | 0.8 | 4.1 | 8.7 | 3.8 | 0.8 | 0.5 | 79.1 | 70.1 |
| Debt to equity | n/a | n/a | 0.62 | 0.05 | n/a | n/a | n/a | n/a | 0.04 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 100.0% | 100.0% | 88.3% | 65.5% | 33.3% | 48.0% | 53.8% | 3.6% | 4.4% | 76.8% | |
| −40.6% | 13.5% | −2.3% | 1.7% | −14.6% | −53.5% | −28.4% | −322.4% | −10,758.7% | −9,867.9% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −622.0% | −13,743.0% | −10,080.2% | |
| −111.2% | 9.9% | 0.2% | −3.8% | −14.8% | −53.8% | −33.9% | −1,308.3% | 6,634.7% | −9,618.0% | |
| n/a | n/a | n/a | n/a | −13.2% | −26.2% | n/a | n/a | −10,448.6% | n/a | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,636.9% | 453.3% | |
| 140.6% | 86.5% | 90.6% | 58.9% | 43.7% | 19.2% | 16.5% | 98.0% | 4,886.9% | 1,836.4% | |
| n/a | n/a | n/a | n/a | 0.2% | 0.2% | n/a | n/a | 8.8% | n/a | |
| Returns | ||||||||||
| n/a | n/a | 1.1% | −6.9% | −29.2% | −141.0% | −455.0% | −3,290.0% | 11.5% | −59.2% | |
| −818.7% | 46.8% | 0.4% | −5.1% | −25.9% | −92.2% | −93.6% | −142.4% | 8.6% | −49.3% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.62 | 0.05 | n/a | n/a | n/a | n/a | 0.04 | n/a | |
| 440.5% | 150.5% | 62.1% | 25.7% | 11.4% | 34.6% | 90.8% | 95.7% | 24.6% | 16.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 163.9% | n/a | |