Closing prices at the end of each trading day, from 7 Jun 2017. 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 | 15.5 | 23.8 | 34.8 | 40.8 | 45.7 | 58.2 | 81.0 | 92.7 | 102.0 | 104.1 |
| Growth | +53.2% | +46.2% | +17.3% | +12.2% | +27.2% | +39.3% | +14.5% | +10.0% | +2.1% | |
| Operating income | −5.0 | −4.3 | −2.6 | 1.6 | 1.3 | −4.1 | 7.7 | −1.2 | −7.9 | −8.7 |
| Net income | −6.9 | −10.0 | −2.7 | 1.8 | 1.2 | −4.4 | 6.4 | −2.7 | −9.2 | −9.4 |
| Growth | −31.9% | −461.7% | −142.6% | |||||||
| EPS, diluted | n/a | −1.61 | −0.26 | 0.15 | 0.10 | −0.38 | 0.52 | −0.22 | −0.72 | −0.74 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.4% | 48.8% | 55.3% | 59.7% | 59.0% | 55.9% | 57.8% | 56.9% | 56.7% | 54.4% |
| Operating margin | −32.1% | −18.2% | −7.4% | 3.9% | 2.8% | −7.0% | 9.6% | −1.3% | −7.7% | −8.4% |
| Net margin | −44.2% | −42.0% | −7.8% | 4.4% | 2.7% | −7.6% | 7.9% | −2.9% | −9.0% | −9.0% |
| Free cash flow margin | −14.3% | −12.8% | −28.3% | 21.8% | 15.6% | 3.4% | 1.6% | 6.4% | 15.6% | 4.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.3 | 3.4 | −1.4 | 13.7 | 11.2 | 9.8 | 12.2 | 11.0 | 22.2 | 9.3 |
| Capital expenditure | −4.5 | −6.4 | −8.4 | −4.8 | −4.1 | −7.8 | −10.9 | −5.1 | −6.3 | −4.4 |
| Free cash flow | −2.2 | −3.0 | −9.8 | 8.9 | 7.2 | 2.0 | 1.3 | 5.9 | 15.9 | 4.9 |
| Growth | −19.4% | −72.3% | −36.0% | +364.8% | +169.5% | −69.5% | ||||
| Buybacks | n/a | n/a | n/a | −6.7 | −1.6 | −3.6 | −3.1 | −5.6 | −6.0 | −3.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.9 | 19.6 | 10.2 | 24.6 | 16.0 | 15.6 | 10.5 | 5.7 | 13.2 | 15.8 |
| Shareholders’ equity | −57.2 | 12.2 | 17.1 | 27.3 | 34.3 | 33.8 | 60.9 | 74.8 | 72.4 | 72.2 |
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 | ||||||||||
| 38.4% | 48.8% | 55.3% | 59.7% | 59.0% | 55.9% | 57.8% | 56.9% | 56.7% | 54.4% | |
| −32.1% | −18.2% | −7.4% | 3.9% | 2.8% | −7.0% | 9.6% | −1.3% | −7.7% | −8.4% | |
| −44.2% | −41.3% | −7.9% | 4.3% | 2.5% | −7.5% | 9.3% | −1.6% | −8.2% | −8.9% | |
| −44.2% | −42.0% | −7.8% | 4.4% | 2.7% | −7.6% | 7.9% | −2.9% | −9.0% | −9.0% | |
| −14.3% | −12.8% | −28.3% | 21.8% | 15.6% | 3.4% | 1.6% | 6.4% | 15.6% | 4.7% | |
| Spending | ||||||||||
| 26.4% | 17.5% | 14.3% | 13.1% | 12.3% | 12.1% | 12.4% | 13.1% | 13.6% | 15.2% | |
| 15.2% | 23.5% | 24.2% | 18.2% | 21.3% | 21.9% | 19.4% | 22.2% | 23.4% | 22.3% | |
| 28.9% | 27.1% | 24.3% | 11.8% | 8.9% | 13.5% | 13.5% | 5.4% | 6.2% | 4.3% | |
| n/a | n/a | n/a | −2.3% | −7.9% | n/a | 15.5% | n/a | n/a | n/a | |
| Returns | ||||||||||
| n/a | −82.1% | −15.9% | 6.6% | 3.6% | −13.1% | 10.5% | −3.6% | −12.7% | −13.1% | |
| −42.6% | −27.6% | −5.8% | 3.0% | 1.8% | −6.1% | 5.2% | −2.0% | −6.7% | −6.9% | |
| Balance and payout | ||||||||||
| 193.9% | 66.4% | 63.6% | 55.0% | 48.3% | 53.2% | 50.3% | 46.1% | 47.1% | 46.8% | |
| n/a | n/a | n/a | 75.7% | 22.6% | 181.7% | 243.0% | 94.9% | 37.8% | 61.3% | |