Closing prices at the end of each trading day, from 13 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 | 20.0 | 33.3 | 21.9 | 16.5 | 11.8 | 12.3 | 17.6 | 26.6 | 27.6 | 27.9 |
| Growth | +66.1% | −34.2% | −24.7% | −28.6% | +4.2% | +43.9% | +50.5% | +4.0% | +0.9% | |
| Operating income | −11.6 | −6.5 | −9.7 | −8.2 | −3.7 | −6.7 | −6.0 | −3.4 | −0.8 | −0.3 |
| Net income | −14.0 | −6.7 | −15.7 | −11.5 | −7.9 | −10.1 | −7.5 | −4.0 | 0.7 | 3.7 |
| Growth | +467.0% | |||||||||
| EPS, diluted | −0.93 | −0.45 | n/a | n/a | n/a | −3.90 | −40.00 | −12.00 | 0.38 | 0.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.8% | 38.8% | 37.2% | 38.5% | 47.4% | 50.6% | 36.2% | 38.5% | 48.4% | 55.2% |
| Operating margin | −57.9% | −19.6% | −44.2% | −49.6% | −31.9% | −54.9% | −34.0% | −12.6% | −2.8% | −1.2% |
| Net margin | −69.9% | −20.0% | −71.9% | −69.8% | −66.8% | −82.6% | −42.3% | −15.1% | 2.4% | 13.4% |
| Free cash flow margin | −57.2% | −6.9% | −30.6% | −49.0% | −62.2% | −86.8% | −29.3% | −15.4% | −10.5% | −22.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.0 | −2.0 | −6.4 | −7.7 | −6.5 | −9.7 | −4.7 | −2.4 | −1.3 | −5.5 |
| Capital expenditure | −0.4 | −0.3 | −0.3 | −0.4 | −0.8 | −0.9 | −0.5 | −1.7 | −1.6 | −0.9 |
| Free cash flow | −11.4 | −2.3 | −6.7 | −8.1 | −7.3 | −10.6 | −5.2 | −4.1 | −2.9 | −6.4 |
| Growth | ||||||||||
| Buybacks | −2.7 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.7 | 1.0 | 1.6 | 0.1 | 3.1 | 3.5 | 4.0 | 5.2 | 3.2 | 9.8 |
| Total debt | 0.0 | 0.0 | 9.6 | 14.2 | 15.0 | 30.5 | 32.6 | 34.0 | 29.7 | 18.7 |
| Net cash (debt) | 1.7 | 1.0 | −8.0 | −14.1 | −11.8 | −26.9 | −28.6 | −28.7 | −26.6 | −8.9 |
| Shareholders’ equity | 38.7 | 32.7 | 19.6 | 8.3 | 4.9 | 4.4 | 3.1 | 4.8 | 11.7 | 43.5 |
| Debt to equity | 0.00 | 0.00 | 0.49 | 1.70 | 3.04 | 6.93 | 10.41 | 7.05 | 2.54 | 0.43 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 20.0 | 33.3 | 21.9 | 16.5 | 11.8 | 12.3 | 17.6 | 26.6 | 27.6 | 27.9 | |
| Growth | +66.1% | −34.2% | −24.7% | −28.6% | +4.2% | +43.9% | +50.5% | +4.0% | +0.9% | |
| 17.5 | 20.4 | 13.7 | 10.1 | 6.2 | 6.1 | 11.3 | 16.3 | 14.3 | 12.5 | |
| 2.6 | 12.9 | 8.1 | 6.3 | 5.6 | 6.2 | 6.4 | 10.2 | 13.4 | 15.4 | |
| Growth | +403.6% | −37.0% | −22.0% | −12.1% | +11.2% | +3.0% | +60.0% | +30.9% | +15.0% | |
| 6.7 | 7.2 | 4.8 | 4.0 | 2.4 | 2.8 | 3.4 | 3.1 | 3.4 | 3.9 | |
| 7.3 | 6.1 | 5.7 | 5.4 | 4.1 | 4.1 | 5.2 | 5.5 | 6.3 | 6.5 | |
| −11.6 | −6.5 | −9.7 | −8.2 | −3.7 | −6.7 | −6.0 | −3.4 | −0.8 | −0.3 | |
| Growth | ||||||||||
| −11.9 | −7.1 | −10.0 | −11.5 | −7.9 | −10.1 | −7.8 | −4.0 | 0.2 | 1.7 | |
| 2.1 | −0.4 | 5.7 | 0.0 | 0.0 | 0.0 | −0.3 | 0.0 | −0.4 | −2.0 | |
| −14.0 | −6.7 | −15.7 | −11.5 | −7.9 | −10.1 | −7.5 | −4.0 | 0.7 | 3.7 | |
| Growth | +467.0% | |||||||||
| Per share | ||||||||||
| −0.93 | −0.45 | n/a | n/a | n/a | −3.90 | −40.00 | −12.00 | 0.38 | 0.82 | |
| −0.93 | −0.45 | n/a | n/a | n/a | −3.90 | −40.00 | −12.00 | 0.38 | 0.75 | |
| Growth | +97.4% | |||||||||
| 15.0 | 14.9 | n/a | n/a | n/a | 2.6 | 0.2 | 0.3 | 1.7 | 4.6 | |
| 15.0 | 14.9 | n/a | n/a | n/a | 2.6 | 0.2 | 0.3 | 1.7 | 5.0 | |
| Growth | −0.7% | −93.0% | +83.2% | +411.8% | +186.9% | |||||
† The diluted share count jumps at 2021 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.