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 | 5.5 | 6.3 | 5.8 | 11.8 | 15.6 | 24.1 | 45.8 | 65.0 | 86.7 | 103.1 |
| Growth | +14.5% | −7.4% | +101.6% | +32.5% | +54.9% | +89.9% | +41.8% | +33.4% | +19.0% | |
| Operating income | −0.3 | 0.1 | −0.5 | −2.7 | −5.0 | −7.4 | −12.5 | −4.2 | 1.3 | 7.3 |
| Net income | −0.4 | 0.3 | −0.6 | −2.8 | −4.4 | −7.9 | −7.9 | −4.3 | −9.7 | −37.6 |
| Growth | −281.3% | |||||||||
| EPS, diluted | −0.01 | 0.00 | 0.00 | −1.32 | −0.76 | n/a | −1.00 | −0.52 | −1.14 | −4.36 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 82.9% | 87.2% | 91.3% | 89.7% | 89.6% | 90.4% | 86.1% | 87.9% | 90.6% | 92.7% |
| Operating margin | −4.9% | 1.9% | −8.6% | −23.3% | −32.3% | −30.6% | −27.3% | −6.5% | 1.5% | 7.1% |
| Net margin | −7.5% | 5.3% | −10.3% | −23.9% | −28.5% | −32.8% | −17.3% | −6.6% | −11.2% | −36.4% |
| Free cash flow margin | 7.4% | −2.9% | 4.6% | −20.0% | −29.4% | −20.7% | −12.4% | −5.4% | −0.3% | 2.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.4 | −0.1 | 0.3 | −2.2 | −4.0 | −4.8 | −5.6 | −3.2 | −0.0 | 6.8 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.2 | −0.5 | −0.2 | −0.1 | −0.3 | −0.2 | −4.6 |
| Free cash flow | 0.4 | −0.2 | 0.3 | −2.4 | −4.6 | −5.0 | −5.7 | −3.5 | −0.2 | 2.2 |
| Growth | −145.2% | −974.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.8 | 0.5 | 0.2 | 6.6 | 0.5 | 18.7 | 9.0 | 5.1 | 15.9 | 16.6 |
| Total debt | n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | 9.7 | 30.7 | 46.0 |
| Net cash (debt) | n/a | n/a | n/a | 6.6 | n/a | n/a | n/a | −4.5 | −14.8 | −29.4 |
| Shareholders’ equity | −0.4 | 0.1 | 0.6 | 6.6 | 6.2 | 30.6 | 41.8 | 44.8 | 39.4 | 5.9 |
| Debt to equity | n/a | n/a | n/a | 0.00 | n/a | n/a | n/a | 0.22 | 0.78 | 7.74 |
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 | ||||||||||
| 82.9% | 87.2% | 91.3% | 89.7% | 89.6% | 90.4% | 86.1% | 87.9% | 90.6% | 92.7% | |
| −4.9% | 1.9% | −8.6% | −23.3% | −32.3% | −30.6% | −27.3% | −6.5% | 1.5% | 7.1% | |
| n/a | n/a | n/a | n/a | n/a | −33.1% | −30.4% | −6.8% | −2.2% | −0.4% | |
| −7.5% | 5.3% | −10.3% | −23.9% | −28.5% | −32.8% | −17.3% | −6.6% | −11.2% | −36.4% | |
| 7.4% | −2.9% | 4.6% | −20.0% | −29.4% | −20.7% | −12.4% | −5.4% | −0.3% | 2.1% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | 0.3% | 2.3% | 7.3% | 6.4% | 3.3% | 4.9% | |
| 71.6% | 83.7% | 98.3% | 111.1% | 119.8% | 116.2% | 100.3% | 87.7% | 82.7% | 76.3% | |
| 0.1% | 0.7% | 0.1% | 1.6% | 3.5% | 0.7% | 0.3% | 0.4% | 0.2% | 4.5% | |
| Returns | ||||||||||
| n/a | 323.1% | −102.3% | −42.5% | −72.3% | −25.9% | −19.0% | −9.6% | −24.5% | −632.5% | |
| −19.1% | 14.9% | −35.1% | −25.3% | −45.2% | −21.8% | −13.0% | −5.8% | −11.0% | −51.5% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.00 | n/a | n/a | n/a | 0.22 | 0.78 | 7.74 | |
| 119.5% | 95.4% | 65.7% | 42.5% | 40.6% | 17.2% | 31.6% | 39.6% | 55.8% | 91.9% | |