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 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23.3 | 22.3 | 22.9 | 20.9 | 22.1 | 230.5 | 239.4 | 322.4 | 313.9 | 239.4 |
| Growth | −4.4% | +2.6% | −8.8% | +5.7% | +945.1% | +3.9% | +34.7% | −2.6% | −23.7% | |
| Operating income | −12.7 | −3.6 | 6.6 | 11.9 | 6.8 | 33.3 | 43.8 | 28.1 | −12.6 | −91.7 |
| Net income | −12.1 | −2.1 | 5.0 | 14.0 | 5.9 | 27.5 | 39.7 | 21.3 | −20.2 | −80.4 |
| Growth | +182.8% | −57.9% | +365.3% | +44.2% | −46.2% | −194.7% | ||||
| EPS, diluted | −0.30 | −0.05 | 0.11 | 0.30 | 0.12 | 0.56 | 0.80 | 0.43 | −0.41 | −1.62 |
| Growth | +172.7% | −60.0% | +366.7% | +42.9% | −46.3% | −195.3% |
| FY2016 | FY2017 | FY2018 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 250.3% | 288.4% | 400.1% | 536.6% | 536.7% | 77.5% | 93.3% | 78.4% | 76.3% | 76.2% |
| Operating margin | −54.3% | −16.3% | 28.8% | 56.8% | 30.7% | 14.5% | 18.3% | 8.7% | −4.0% | −38.3% |
| Net margin | −52.0% | −9.6% | 21.7% | 67.3% | 26.8% | 11.9% | 16.6% | 6.6% | −6.4% | −33.6% |
| Free cash flow margin | −9.2% | 8.1% | 46.0% | 75.3% | 56.9% | 13.2% | 7.4% | −1.1% | −2.4% | −16.7% |
| FY2016 | FY2017 | FY2018 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.0 | 2.9 | 12.8 | 25.8 | 21.0 | 44.0 | 35.7 | 14.6 | 15.7 | −34.2 |
| Capital expenditure | −3.2 | −1.0 | −2.2 | −10.1 | −8.4 | −13.6 | −18.1 | −18.2 | −23.4 | −5.8 |
| Free cash flow | −2.2 | 1.8 | 10.5 | 15.7 | 12.5 | 30.3 | 17.6 | −3.6 | −7.7 | −40.1 |
| Growth | +482.3% | +49.2% | −20.1% | +141.6% | −41.9% | −120.4% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −6.5 |
| FY2016 | FY2017 | FY2018 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.0 | 18.5 | 103.9 | 120.0 | 152.5 | 199.7 | 86.5 | 183.0 | 144.2 | 153.2 |
| Shareholders’ equity | 37.9 | 42.9 | 132.4 | 159.9 | 197.2 | 261.6 | 336.1 | 386.0 | 397.3 | 344.2 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Dec 2016 | FY2017 29 Dec 2017 | FY2018 28 Dec 2018 | FY2020 3 Jan 2020 | FY2021 1 Jan 2021 | FY2021 31 Dec 2021 | FY2022 30 Dec 2022 | FY2023 29 Dec 2023 | FY2024 27 Dec 2024 | FY2026 2 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1.0 | 2.9 | 12.8 | 25.8 | 21.0 | 44.0 | 35.7 | 14.6 | 15.7 | −34.2 | |
| Growth | +172.0% | +347.5% | +102.0% | −18.8% | +109.8% | −18.8% | −59.1% | +7.7% | −317.7% | |
| Investment | ||||||||||
| −3.2 | −1.0 | −2.2 | −10.1 | −8.4 | −13.6 | −18.1 | −18.2 | −23.4 | −5.8 | |
| calc | −2.2 | 1.8 | 10.5 | 15.7 | 12.5 | 30.3 | 17.6 | −3.6 | −7.7 | −40.1 |
| Growth | +482.3% | +49.2% | −20.1% | +141.6% | −41.9% | −120.4% | ||||
| calc | −0.05 | 0.04 | 0.23 | 0.33 | 0.26 | 0.61 | 0.36 | −0.07 | −0.16 | −0.81 |
| −3.2 | −1.0 | −2.2 | −10.2 | −8.4 | −13.6 | −156.4 | 74.3 | −59.2 | 46.3 | |
| Financing | ||||||||||
| 3.0 | 2.4 | 74.6 | 0.1 | 19.6 | 17.8 | 8.3 | 7.4 | 5.7 | −4.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −6.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.