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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 13.1% | −62.4% | 6.1% | |
| n/a | n/a | 3.9% | −276.0% | −31.2% | −297.0% | −96.1% | −125.0% | −113.3% | |
| n/a | n/a | 4.5% | −259.2% | −44.2% | −379.6% | −136.6% | −159.9% | −199.6% | |
| n/a | n/a | 4.9% | 327.1% | −36.7% | −345.8% | −138.6% | −166.6% | −179.7% | |
| n/a | n/a | 3.1% | −339.3% | −286.9% | −244.5% | −74.5% | −36.6% | −125.2% | |
| Spending | |||||||||
| n/a | n/a | 21.0% | 250.6% | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | 41.5% | 307.9% | 74.9% | 100.6% | 118.2% | 74.2% | 135.0% | |
| n/a | n/a | 1.3% | 135.3% | 319.2% | 223.1% | 60.3% | 23.3% | 94.4% | |
| n/a | 1.0% | −9.5% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | |||||||||
| −8.7% | 11.7% | 8.4% | 32.9% | −5.8% | −235.8% | −110.1% | n/a | −99.7% | |
| −6.9% | 9.4% | 5.6% | 22.5% | −4.5% | −116.2% | −32.0% | −71.9% | −28.4% | |
| Balance and payout | |||||||||
| n/a | n/a | n/a | n/a | n/a | 0.31 | n/a | n/a | 0.50 | |
| n/a | n/a | 33.4% | 31.6% | 22.7% | 45.5% | 41.5% | 68.9% | 40.3% | |
| n/a | n/a | 1,096.3% | 0.0% | n/a | n/a | n/a | n/a | n/a | |
| 2.6% | 0.0% | 1,718.9% | n/a | n/a | n/a | n/a | n/a | n/a | |