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 | 28.2 | 23.0 | 26.3 | 43.3 | 51.3 | 58.4 | 48.5 | 40.9 | 20.6 | 17.4 |
| Growth | −18.6% | +14.4% | +64.9% | +18.4% | +13.9% | −17.0% | −15.8% | −49.7% | −15.5% | |
| Operating income | −15.9 | −5.7 | −1.2 | 10.1 | 3.5 | −30.9 | −30.9 | −18.1 | −49.4 | −29.0 |
| Net income | −15.3 | −6.7 | −2.7 | 10.7 | 4.2 | −31.0 | −29.3 | −24.4 | −48.7 | −29.3 |
| Growth | −61.2% | −845.3% | ||||||||
| EPS, diluted | −1.28 | −0.49 | −0.14 | 0.29 | 0.10 | −0.61 | −0.53 | −3.01 | −3.94 | −1.46 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.2% | 77.9% | 83.5% | 90.9% | 89.9% | 78.3% | 70.7% | 74.2% | 70.2% | 74.1% |
| Operating margin | −56.3% | −24.7% | −4.6% | 23.3% | 6.9% | −53.0% | −63.7% | −44.2% | −240.3% | −167.1% |
| Net margin | −54.3% | −29.0% | −10.4% | 24.7% | 8.1% | −53.1% | −60.4% | −59.7% | −236.9% | −168.9% |
| Free cash flow margin | −42.5% | −32.6% | −11.6% | 19.2% | 12.9% | −23.5% | −39.8% | −17.1% | −69.6% | −41.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.5 | −7.4 | −2.9 | 10.0 | 7.9 | −12.9 | −19.3 | −7.0 | −14.3 | −7.2 |
| Capital expenditure | −0.5 | −0.1 | −0.2 | −1.7 | −1.3 | −0.8 | −0.0 | −0.0 | −0.0 | −0.1 |
| Free cash flow | −12.0 | −7.5 | −3.0 | 8.3 | 6.6 | −13.7 | −19.3 | −7.0 | −14.3 | −7.3 |
| Growth | −20.7% | −308.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.2 | 2.2 | 12.2 | 28.3 | 25.8 | 16.1 | 14.0 | 7.1 | 2.8 | 1.5 |
| Total debt | 2.6 | 3.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −0.4 | −1.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 3.1 | 4.6 | 20.6 | 48.7 | 58.7 | 100.6 | 76.4 | 75.4 | 40.8 | 18.4 |
| Debt to equity | 0.85 | 0.83 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 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 | ||||||||||
| 73.2% | 77.9% | 83.5% | 90.9% | 89.9% | 78.3% | 70.7% | 74.2% | 70.2% | 74.1% | |
| −56.3% | −24.7% | −4.6% | 23.3% | 6.9% | −53.0% | −63.7% | −44.2% | −240.3% | −167.1% | |
| −55.2% | −31.4% | −10.4% | 24.9% | 8.4% | −52.8% | −59.9% | −59.3% | −237.0% | −169.3% | |
| −54.3% | −29.0% | −10.4% | 24.7% | 8.1% | −53.1% | −60.4% | −59.7% | −236.9% | −168.9% | |
| −42.5% | −32.6% | −11.6% | 19.2% | 12.9% | −23.5% | −39.8% | −17.1% | −69.6% | −41.9% | |
| Spending | ||||||||||
| 56.3% | 39.0% | 32.7% | 27.0% | 34.6% | 44.8% | 60.6% | 42.0% | 68.5% | 61.7% | |
| 36.6% | 37.2% | 32.7% | 22.9% | 25.0% | 30.7% | 32.0% | 31.3% | 51.5% | 57.6% | |
| 1.8% | 0.3% | 0.7% | 3.8% | 2.6% | 1.4% | 0.1% | 0.0% | 0.1% | 0.5% | |
| n/a | n/a | n/a | 0.7% | 3.7% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −501.6% | −145.9% | −13.3% | 22.0% | 7.1% | −30.9% | −38.3% | −32.4% | −119.5% | −159.5% | |
| −107.2% | −48.0% | −10.9% | 17.5% | 5.7% | −27.1% | −28.3% | −28.5% | −101.4% | −117.4% | |
| Balance and payout | ||||||||||
| 0.85 | 0.83 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |