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 | 32.2 | 31.1 | 29.3 | 28.9 | 26.6 | 35.0 | 28.1 | 26.8 | 26.9 | 32.4 |
| Growth | −3.2% | −5.8% | −1.5% | −7.9% | +31.5% | −19.6% | −4.9% | +0.5% | +20.3% | |
| Operating income | −6.4 | −5.9 | −2.5 | −4.8 | −6.7 | −12.9 | −18.8 | −21.8 | −24.7 | −22.1 |
| Net income | −5.3 | −5.9 | 0.1 | −4.6 | −6.6 | −10.7 | −18.3 | −20.7 | −24.0 | −21.6 |
| Growth | −4,032.4% | |||||||||
| EPS, diluted | −0.54 | −0.32 | −0.03 | −0.10 | −0.11 | −0.16 | −0.26 | −0.27 | −0.30 | −0.25 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 76.6% | 65.5% | 80.5% | 78.8% | 71.2% | 66.3% | 65.6% | 55.5% | 54.2% | 52.7% |
| Operating margin | −20.0% | −19.0% | −8.4% | −16.7% | −25.2% | −36.8% | −66.7% | −81.6% | −91.9% | −68.3% |
| Net margin | −16.4% | −18.9% | 0.4% | −15.9% | −25.0% | −30.6% | −65.0% | −77.4% | −89.3% | −66.8% |
| Free cash flow margin | −21.7% | −15.3% | −9.6% | −16.1% | −13.5% | −12.4% | −38.3% | −35.5% | −31.7% | −42.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.6 | −4.7 | −2.5 | −4.6 | −3.5 | −2.9 | −8.4 | −9.1 | −8.5 | −13.7 |
| Capital expenditure | −0.4 | −0.1 | −0.3 | −0.0 | −0.1 | −1.4 | −2.4 | −0.4 | −0.0 | −0.1 |
| Free cash flow | −7.0 | −4.8 | −2.8 | −4.6 | −3.6 | −4.3 | −10.8 | −9.5 | −8.5 | −13.8 |
| Growth | ||||||||||
| Dividends paid | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.5 | 3.7 | 10.8 | 30.2 | 43.9 | 38.7 | 8.6 | 19.8 | 12.2 | 13.4 |
| Total debt | n/a | n/a | n/a | n/a | 1.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 43.0 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −21.5 | −26.6 | 1.3 | 22.8 | 34.6 | 33.8 | 26.3 | 16.3 | 6.1 | 13.5 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.03 | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 76.6% | 65.5% | 80.5% | 78.8% | 71.2% | 66.3% | 65.6% | 55.5% | 54.2% | 52.7% | |
| −20.0% | −19.0% | −8.4% | −16.7% | −25.2% | −36.8% | −66.7% | −81.6% | −91.9% | −68.3% | |
| −16.4% | −18.9% | 0.4% | −15.9% | −25.0% | −30.6% | −65.0% | −77.4% | −89.3% | −66.8% | |
| −21.7% | −15.3% | −9.6% | −16.1% | −13.5% | −12.4% | −38.3% | −35.5% | −31.7% | −42.6% | |
| Spending | ||||||||||
| 17.1% | 21.5% | 28.0% | 31.2% | 30.6% | 29.1% | 37.5% | 38.4% | 36.3% | 29.0% | |
| 32.2% | 19.2% | 16.7% | 20.2% | 23.9% | 39.9% | 51.0% | 52.5% | 63.9% | 55.1% | |
| 1.3% | 0.3% | 0.9% | 0.1% | 0.3% | 4.0% | 8.4% | 1.4% | 0.1% | 0.3% | |
| Returns | ||||||||||
| n/a | n/a | 8.9% | −20.2% | −19.2% | −31.7% | −69.4% | −126.7% | −395.5% | −160.5% | |
| −25.2% | −55.2% | 0.6% | −10.5% | −12.0% | −17.6% | −34.2% | −49.4% | −51.5% | −41.4% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 0.03 | n/a | n/a | n/a | n/a | n/a | |
| 174.1% | 293.2% | 60.7% | 34.6% | 27.5% | 35.4% | 40.2% | 47.7% | 75.5% | 64.2% | |