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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 12.8% | 38.8% | 37.2% | 38.5% | 47.4% | 50.6% | 36.2% | 38.5% | 48.4% | 55.2% | |
| −57.9% | −19.6% | −44.2% | −49.6% | −31.9% | −54.9% | −34.0% | −12.6% | −2.8% | −1.2% | |
| −59.4% | −21.2% | −45.7% | −69.6% | −66.8% | −82.6% | −43.9% | −15.1% | 0.9% | 6.2% | |
| −69.9% | −20.0% | −71.9% | −69.8% | −66.8% | −82.6% | −42.3% | −15.1% | 2.4% | 13.4% | |
| −57.2% | −6.9% | −30.6% | −49.0% | −62.2% | −86.8% | −29.3% | −15.4% | −10.5% | −22.8% | |
| Spending | ||||||||||
| 33.5% | 21.8% | 21.9% | 24.1% | 20.3% | 22.5% | 19.3% | 11.7% | 12.4% | 14.1% | |
| 36.3% | 18.4% | 26.3% | 32.7% | 34.6% | 33.8% | 29.4% | 20.5% | 23.0% | 23.3% | |
| 2.0% | 0.9% | 1.3% | 2.5% | 6.9% | 7.7% | 3.0% | 6.5% | 5.8% | 3.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −172.0% | −115.7% | |
| Returns | ||||||||||
| −36.1% | −20.4% | −80.5% | −138.1% | −159.9% | −230.8% | −238.2% | −83.5% | 5.7% | 8.6% | |
| −26.2% | −12.3% | −35.5% | −28.8% | −19.5% | −24.1% | −17.7% | −9.0% | 1.4% | 5.5% | |
| Balance and payout | ||||||||||
| 0.00 | 0.00 | 0.49 | 1.70 | 3.04 | 6.93 | 10.41 | 7.05 | 2.54 | 0.43 | |
| 27.6% | 39.7% | 55.9% | 79.2% | 87.8% | 89.6% | 92.6% | 89.2% | 74.5% | 36.4% | |