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 | 1.4 | 0.7 | 1.9 | 1.0 | 3.6 | 11.4 | 15.5 | 19.3 | 32.3 | 44.1 |
| Growth | −46.3% | +150.5% | −44.4% | +252.7% | +213.8% | +36.3% | +24.1% | +67.9% | +36.3% | |
| Operating income | −3.3 | −3.8 | −7.2 | −8.8 | −25.2 | −14.1 | −9.0 | −0.5 | 3.8 | 4.9 |
| Net income | −6.4 | −5.5 | −11.6 | −10.4 | −30.9 | −27.3 | −10.3 | −25.8 | −33.1 | 11.8 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −0.05 | −0.08 | −0.05 | −0.02 | −12.19 | −7.41 | 0.41 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 67.2% | 62.5% | 47.6% | 79.8% | 70.5% | 80.0% | 74.6% | 75.9% | 77.1% |
| Operating margin | −241.0% | −517.8% | −388.1% | −854.9% | −694.6% | −124.2% | −57.7% | −2.8% | 11.9% | 11.2% |
| Net margin | −467.9% | −749.9% | −628.7% | −1,013.9% | −852.7% | −239.5% | −66.4% | −134.0% | −102.3% | 26.8% |
| Free cash flow margin | −233.3% | −207.0% | −198.1% | −628.4% | −352.0% | −61.0% | n/a | −23.6% | 6.1% | 4.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.2 | −1.5 | −3.6 | −6.4 | −12.7 | −6.4 | −17.2 | −4.5 | 2.5 | 3.9 |
| Capital expenditure | −0.0 | 0.0 | −0.0 | −0.1 | −0.1 | −0.5 | n/a | 0.0 | −0.5 | −1.9 |
| Free cash flow | −3.2 | −1.5 | −3.7 | −6.5 | −12.8 | −6.9 | n/a | −4.5 | 2.0 | 1.9 |
| Growth | −1.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.7 | 0.4 | 1.8 | 2.4 | 0.6 | 1.2 | 1.8 | 10.2 | 12.0 |
| Total debt | 5.4 | n/a | n/a | n/a | 16.7 | 26.3 | n/a | n/a | n/a | 21.9 |
| Net cash (debt) | −5.2 | n/a | n/a | n/a | −14.3 | −25.6 | n/a | n/a | n/a | −9.9 |
| Shareholders’ equity | −6.9 | −9.9 | −15.4 | −10.1 | −13.7 | −39.0 | −41.0 | −44.5 | −15.8 | 1.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 13.52 |
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 | ||||||||||
| n/a | 67.2% | 62.5% | 47.6% | 79.8% | 70.5% | 80.0% | 74.6% | 75.9% | 77.1% | |
| −241.0% | −517.8% | −388.1% | −854.9% | −694.6% | −124.2% | −57.7% | −2.8% | 11.9% | 11.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −102.2% | 27.0% | |
| −467.9% | −749.9% | −628.7% | −1,013.9% | −852.7% | −239.5% | −66.4% | −134.0% | −102.3% | 26.8% | |
| −233.3% | −207.0% | −198.1% | −628.4% | −352.0% | −61.0% | n/a | −23.6% | 6.1% | 4.4% | |
| Spending | ||||||||||
| 82.0% | 175.0% | 53.1% | 114.9% | 34.3% | 9.7% | 3.7% | 3.0% | 2.1% | 3.1% | |
| 194.3% | 406.8% | 368.2% | 626.0% | 378.3% | 102.7% | 80.9% | 45.0% | 40.0% | 44.0% | |
| 0.8% | 0.0% | 2.3% | 5.2% | 1.5% | 4.6% | n/a | 0.0% | 1.5% | 4.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.7% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 729.6% | |
| −640.8% | −433.1% | −987.6% | −308.4% | −134.4% | −146.4% | −51.8% | −115.1% | −109.8% | 31.6% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 13.52 | |
| 787.8% | 872.7% | 1,403.9% | 397.6% | 159.6% | 309.2% | 306.4% | 292.6% | 152.4% | 95.7% | |