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 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 6.6 | 0.6 | 14.3 | 28.5 | 21.1 | 38.0 | 29.7 |
| Growth | −90.9% | +2,310.9% | +99.0% | −26.2% | +80.5% | −21.8% | |||
| Operating income | −0.4 | 0.6 | 0.3 | −1.6 | −4.5 | −84.8 | −20.2 | −47.5 | −33.7 |
| Net income | −0.4 | 0.6 | 0.3 | 1.9 | −5.3 | −98.7 | −29.2 | −63.3 | −53.4 |
| Growth | −44.5% | +502.5% | −370.3% | ||||||
| EPS, diluted | −0.06 | 0.06 | 0.03 | 0.20 | −0.50 | −174.41 | −27.79 | −14.94 | −2.38 |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | 13.1% | −62.4% | 6.1% |
| Operating margin | n/a | n/a | 3.9% | −276.0% | −31.2% | −297.0% | −96.1% | −125.0% | −113.3% |
| Net margin | n/a | n/a | 4.9% | 327.1% | −36.7% | −345.8% | −138.6% | −166.6% | −179.7% |
| Free cash flow margin | n/a | n/a | 3.1% | −339.3% | −286.9% | −244.5% | −74.5% | −36.6% | −125.2% |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.5 | 0.4 | 0.3 | −1.2 | 4.6 | −6.1 | −3.0 | −5.1 | −9.1 |
| Capital expenditure | −0.1 | −0.1 | −0.1 | −0.8 | −45.8 | −63.7 | −12.7 | −8.9 | −28.1 |
| Free cash flow | 0.4 | 0.3 | 0.2 | −2.0 | −41.2 | −69.8 | −15.7 | −13.9 | −37.2 |
| Growth | −33.7% | −19.5% | −1,080.1% | ||||||
| Buybacks | −0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.1 |
| Dividends paid | n/a | n/a | −3.5 | 0.0 | −0.6 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Total debt | n/a | n/a | n/a | n/a | n/a | 13.0 | n/a | 21.5 | 26.8 |
| Shareholders’ equity | 4.2 | 5.0 | 3.8 | 5.9 | 91.0 | 41.9 | 26.5 | −12.5 | 53.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.31 | n/a | n/a | 0.50 |
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 | 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 | n/a | 6.6 | 0.6 | 14.3 | 28.5 | 21.1 | 38.0 | 29.7 | |
| Growth | −90.9% | +2,310.9% | +99.0% | −26.2% | +80.5% | −21.8% | |||
| n/a | n/a | 2.2 | 2.7 | n/a | 36.5 | 15.8 | 28.6 | 23.3 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 2.8 | −23.7 | 1.8 | |
| Growth | −956.9% | ||||||||
| 1.2 | 1.1 | 1.4 | 1.5 | n/a | n/a | n/a | n/a | n/a | |
| 3.5 | 3.1 | 2.7 | 1.8 | 10.8 | 28.7 | 24.9 | 28.2 | 40.1 | |
| −0.4 | 0.6 | 0.3 | −1.6 | −4.5 | −84.8 | −20.2 | −47.5 | −33.7 | |
| Growth | −56.0% | −734.0% | |||||||
| −0.4 | 0.6 | 0.3 | −1.5 | −6.3 | −108.4 | −28.8 | −60.8 | −59.3 | |
| −0.0 | 0.0 | −0.0 | −0.3 | 0.0 | −1.3 | −1.1 | −2.5 | −2.3 | |
| −0.4 | 0.6 | 0.3 | 1.9 | −5.3 | −98.7 | −29.2 | −63.3 | −53.4 | |
| Growth | −44.5% | +502.5% | −370.3% | ||||||
| Per share | |||||||||
| −0.06 | 0.06 | 0.03 | 0.20 | −0.50 | −174.41 | −27.79 | −14.94 | −2.38 | |
| −0.06 | 0.06 | 0.03 | 0.20 | −0.50 | −174.41 | −27.79 | −14.94 | −2.38 | |
| Growth | −50.0% | +566.7% | −350.0% | ||||||
| 6.0 | 9.1 | 9.5 | 9.6 | 11.8 | 0.6 | 1.3 | 5.1 | 29.0 | |
| 6.0 | 9.3 | 9.6 | 9.6 | 11.8 | 0.6 | 1.3 | 5.1 | 29.0 | |
| Growth | +55.8% | +2.9% | −0.2% | +23.6% | −94.9% | +119.2% | +288.9% | +468.5% | |
† The diluted share count jumps at 2017 and 2022 and 2023 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.