Closing prices at the end of each trading day, from 28 Jun 2018. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.2 | 40.4 | 52.8 | 62.7 | 49.2 | 55.3 | 65.2 | 71.3 | 74.9 | 149.2 |
| Growth | +18.1% | +30.5% | +18.7% | −21.4% | +12.3% | +17.9% | +9.4% | +5.0% | +99.2% | |
| Operating income | −9.3 | −13.6 | −19.8 | −26.9 | −22.3 | −27.6 | −35.1 | −30.6 | −34.6 | −31.4 |
| Net income | −11.2 | −16.1 | −24.1 | −29.0 | −27.5 | −31.2 | −37.2 | −30.2 | −43.7 | −39.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.58 | −1.46 | −1.22 | −1.38 | −1.05 | −1.38 | −0.59 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 80.7% | 76.2% | 76.4% | 75.4% | 76.5% | 78.9% | 76.3% | 72.5% | 72.3% | 48.5% |
| Operating margin | −27.3% | −33.7% | −37.6% | −43.0% | −45.3% | −49.8% | −53.8% | −42.8% | −46.2% | −21.1% |
| Net margin | −32.8% | −39.7% | −45.7% | −46.4% | −55.7% | −56.4% | −57.0% | −42.3% | −58.4% | −26.1% |
| Free cash flow margin | −25.9% | −29.0% | −40.9% | −49.9% | −59.1% | −54.8% | −52.2% | −48.2% | −43.3% | −14.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.5 | −11.1 | −20.6 | −30.5 | −28.4 | −28.0 | −30.7 | −32.0 | −31.0 | −20.4 |
| Capital expenditure | −0.3 | −0.6 | −1.0 | −0.8 | −0.7 | −2.4 | −3.3 | −2.4 | −1.5 | −0.8 |
| Free cash flow | −8.9 | −11.7 | −21.6 | −31.3 | −29.1 | −30.3 | −34.0 | −34.4 | −32.5 | −21.2 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.0 | 29.1 | 104.6 | 75.7 | 49.0 | 94.1 | 70.3 | 59.7 | 18.5 | 28.1 |
| Total debt | n/a | 29.6 | 30.4 | 31.1 | 34.6 | 35.3 | 36.0 | 59.3 | 55.2 | 65.8 |
| Net cash (debt) | n/a | −0.4 | 74.2 | 44.6 | 14.3 | 58.8 | 34.4 | 0.4 | −36.7 | −37.7 |
| Shareholders’ equity | −177.1 | −192.7 | 71.0 | 47.9 | 25.5 | 85.2 | 57.1 | 34.2 | 27.7 | 22.4 |
| Debt to equity | n/a | n/a | 0.43 | 0.65 | 1.36 | 0.41 | 0.63 | 1.73 | 1.99 | 2.94 |
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 | ||||||||||
| 80.7% | 76.2% | 76.4% | 75.4% | 76.5% | 78.9% | 76.3% | 72.5% | 72.3% | 48.5% | |
| −27.3% | −33.7% | −37.6% | −43.0% | −45.3% | −49.8% | −53.8% | −42.8% | −46.2% | −21.1% | |
| −32.7% | −39.8% | −45.7% | −46.3% | n/a | n/a | n/a | n/a | n/a | n/a | |
| −32.8% | −39.7% | −45.7% | −46.4% | −55.7% | −56.4% | −57.0% | −42.3% | −58.4% | −26.1% | |
| −25.9% | −29.0% | −40.9% | −49.9% | −59.1% | −54.8% | −52.2% | −48.2% | −43.3% | −14.2% | |
| Spending | ||||||||||
| 24.0% | 19.6% | 15.6% | 21.9% | 18.7% | 14.3% | 14.3% | 13.3% | 17.1% | 4.4% | |
| 20.2% | 21.2% | 25.9% | 27.9% | 37.0% | 46.2% | 39.1% | 35.6% | 40.5% | 33.3% | |
| 0.9% | 1.5% | 1.9% | 1.3% | 1.5% | 4.3% | 5.0% | 3.3% | 2.0% | 0.5% | |
| Returns | ||||||||||
| n/a | n/a | −33.9% | −60.7% | −107.7% | −36.6% | −65.1% | −88.3% | −157.8% | −174.3% | |
| n/a | −41.2% | −20.6% | −29.0% | −34.9% | −22.1% | −31.8% | −26.1% | −31.0% | −27.6% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.43 | 0.65 | 1.36 | 0.41 | 0.63 | 1.73 | 1.99 | 2.94 | |
| n/a | 114.2% | 39.3% | 52.2% | 67.6% | 39.7% | 51.2% | 70.5% | 77.4% | 81.5% | |