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 | 14.8 | 20.6 | 26.4 | 27.3 | 9.6 | 27.0 | 44.5 | 24.4 | 41.8 | 27.5 |
| Growth | +39.0% | +28.4% | +3.2% | −64.9% | +182.4% | +64.7% | −45.2% | +71.3% | −34.3% | |
| Operating income | −0.4 | −3.7 | −2.0 | −2.0 | −8.2 | 4.1 | 14.8 | −0.4 | 8.1 | −10.3 |
| Net income | −0.3 | −3.7 | −2.0 | −1.7 | −6.8 | 4.1 | 24.2 | 0.5 | 6.6 | −7.7 |
| Growth | +488.6% | −98.0% | +1,270.5% | −216.1% | ||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.42 | 0.25 | 1.46 | 0.03 | 0.41 | −0.47 |
| Growth | +484.0% | −97.9% | +1,266.7% | −214.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 66.5% | 67.0% | 64.0% | 64.4% | 54.8% | 62.8% | 66.5% | 57.6% | 58.4% | 43.2% |
| Operating margin | −2.5% | −18.1% | −7.6% | −7.2% | −86.0% | 15.2% | 33.3% | −1.6% | 19.4% | −37.5% |
| Net margin | −2.3% | −18.0% | −7.7% | −6.2% | −71.4% | 15.2% | 54.4% | 2.0% | 15.9% | −28.1% |
| Free cash flow margin | −7.7% | −16.2% | −35.6% | −9.2% | −8.3% | −1.5% | −3.5% | −9.7% | −2.6% | 1.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.9 | −3.1 | −8.6 | −2.1 | −0.4 | −0.3 | −1.4 | −2.1 | −0.8 | 0.5 |
| Capital expenditure | −0.3 | −0.3 | −0.9 | −0.4 | −0.4 | −0.1 | −0.2 | −0.2 | −0.3 | −0.2 |
| Free cash flow | −1.1 | −3.3 | −9.4 | −2.5 | −0.8 | −0.4 | −1.6 | −2.4 | −1.1 | 0.3 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −3.0 | −0.0 | n/a | −0.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.0 | 10.1 | 12.5 | 8.1 | 14.9 | 14.5 | 25.5 | 23.1 | 22.1 | 22.1 |
| Shareholders’ equity | 15.3 | 11.7 | 26.5 | 28.0 | 21.5 | 26.0 | 48.1 | 48.8 | 55.8 | 48.1 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 5.0 | 10.1 | 12.5 | 8.1 | 14.9 | 14.5 | 25.5 | 23.1 | 22.1 | 22.1 | |
| 3.1 | 5.0 | 13.1 | 14.0 | 3.8 | 12.1 | 17.3 | 10.6 | 19.7 | 6.0 | |
| 1.3 | 1.2 | 1.6 | 3.0 | 4.4 | 1.8 | 3.5 | 11.9 | 10.1 | 14.6 | |
| 0.4 | 0.4 | 0.9 | 1.1 | 1.4 | 0.6 | 0.2 | 0.5 | 2.0 | 2.0 | |
| 18.9 | 18.8 | 33.3 | 36.9 | 28.0 | 32.2 | 56.7 | 53.7 | 62.2 | 53.0 | |
| Growth | −0.6% | +76.5% | +11.0% | −24.1% | +15.1% | +76.0% | −5.3% | +15.7% | −14.7% | |
| Liabilities | ||||||||||
| 3.7 | 7.2 | 6.8 | 8.9 | 6.5 | 6.2 | 8.7 | 4.9 | 6.3 | 4.9 | |
| Equity | ||||||||||
| −7.8 | −11.5 | −13.5 | −15.2 | −22.1 | −17.9 | 6.3 | 6.8 | 13.4 | 5.7 | |
| 15.3 | 11.7 | 26.5 | 28.0 | 21.5 | 26.0 | 48.1 | 48.8 | 55.8 | 48.1 | |
| Growth | −23.5% | +126.5% | +5.8% | −23.2% | +21.0% | +84.8% | +1.6% | +14.3% | −13.8% | |
| Per share and net cash | ||||||||||
| 13.5 | 13.5 | 16.1 | 16.5 | 16.5 | 16.6 | 16.4 | 16.4 | 16.5 | 16.5 | |
| calc | 1.13 | 0.87 | 1.64 | 1.70 | 1.30 | 1.57 | 2.93 | 2.98 | 3.38 | 2.92 |
Lines marked calc are worked out here from filed figures; point at one for how.