Closing prices at the end of each trading day, from 16 Jan 2018. 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 | 3.3 | 13.5 | 15.2 | 25.7 | 54.4 | 51.1 | 121.5 | 137.1 | 60.9 | 57.0 |
| Growth | +308.3% | +13.3% | +68.9% | +111.3% | −6.2% | +138.0% | +12.8% | −55.6% | −6.4% | |
| Operating income | −3.1 | 0.2 | −1.5 | −7.8 | −10.1 | −6.0 | 0.6 | 18.9 | −43.5 | −34.1 |
| Net income | −4.6 | 2.8 | −1.5 | −8.4 | −10.7 | −13.5 | −0.7 | 20.6 | −45.7 | −36.1 |
| Growth | −155.7% | −321.8% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −0.05 | 1.38 | −2.39 | −1.80 |
| Growth | −273.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.4% | 39.9% | 43.8% | 12.1% | 4.5% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −94.2% | 1.5% | −10.1% | −30.2% | −18.6% | −11.7% | 0.5% | 13.8% | −71.4% | −59.9% |
| Net margin | −139.5% | 20.6% | −10.1% | −32.8% | −19.7% | −26.5% | −0.6% | 15.0% | −75.1% | −63.3% |
| Free cash flow margin | −19.6% | 0.6% | −8.8% | −26.3% | −8.0% | −30.0% | 0.6% | n/a | −35.9% | −37.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.6 | 0.2 | −1.0 | −6.5 | −4.3 | −15.3 | 0.8 | 10.3 | −21.3 | −21.3 |
| Capital expenditure | −0.0 | −0.1 | −0.3 | −0.2 | −0.0 | −0.1 | −0.0 | n/a | −0.5 | −0.0 |
| Free cash flow | −0.6 | 0.1 | −1.3 | −6.8 | −4.3 | −15.3 | 0.8 | n/a | −21.8 | −21.3 |
| Growth | −1,767.6% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | −0.5 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.4 | 1.3 | 0.4 | 0.3 | 0.7 | 6.3 | 7.0 | 14.6 | 11.8 | 1.7 |
| Total debt | 1.8 | 0.5 | 1.3 | 2.9 | 1.1 | n/a | 7.7 | 5.0 | 4.0 | 13.3 |
| Net cash (debt) | −1.4 | 0.8 | −0.8 | −2.6 | −0.4 | n/a | −0.6 | 9.6 | 7.8 | −11.5 |
| Shareholders’ equity | −3.4 | −0.6 | −2.0 | −4.7 | −10.7 | 3.6 | 5.0 | 28.2 | 15.3 | −15.3 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 1.54 | 0.18 | 0.26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.4 | 1.3 | 0.4 | 0.3 | 0.7 | 6.3 | 7.0 | 14.6 | 11.8 | 1.7 | |
| 0.1 | 0.0 | 0.2 | 3.1 | 0.2 | 3.2 | 9.2 | 9.5 | 3.0 | 4.0 | |
| n/a | n/a | n/a | n/a | 0.2 | 4.4 | 11.2 | 9.0 | 1.8 | 0.3 | |
| 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0.2 | 0.6 | 0.4 | 0.6 | 0.4 | |
| 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.7 | 1.7 | 3.3 | n/a | |
| 2.4 | 3.1 | 4.1 | 10.0 | 7.3 | 19.5 | 34.0 | 41.9 | 24.0 | 8.5 | |
| Growth | +30.5% | +32.7% | +144.5% | −26.6% | +166.2% | +74.4% | +23.3% | −42.8% | −64.5% | |
| Liabilities | ||||||||||
| 1.8 | 0.4 | 0.6 | 0.7 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.1 | 0.1 | 0.7 | 2.2 | 1.1 | n/a | 7.7 | 5.0 | 4.0 | 13.3 | |
| calc | 1.8 | 0.5 | 1.3 | 2.9 | 1.1 | n/a | 7.7 | 5.0 | 4.0 | 13.3 |
| 4.2 | 3.7 | 6.1 | 14.7 | 18.1 | 15.9 | 28.9 | 13.5 | 8.7 | 23.9 | |
| Equity | ||||||||||
| −6.0 | −0.6 | −2.4 | −10.9 | −21.6 | −35.1 | −35.8 | −15.2 | −60.9 | −97.0 | |
| −3.4 | −0.6 | −2.0 | −4.7 | −10.7 | 3.6 | 5.0 | 28.2 | 15.3 | −15.3 | |
| Growth | +40.5% | +466.0% | −45.8% | −200.2% | ||||||
| Per share and net cash | ||||||||||
| calc | −1.4 | 0.8 | −0.8 | −2.6 | −0.4 | n/a | −0.6 | 9.6 | 7.8 | −11.5 |
| 57.3 | 152.6 | 88.0 | 102.2 | 2.5 | 12.1 | 14.1 | 14.4 | 20.1 | 21.2 | |
| calc | −0.06 | −0.00 | −0.02 | −0.05 | −4.22 | 0.29 | 0.35 | 1.96 | 0.76 | −0.73 |
Lines marked calc are worked out here from filed figures; point at one for how.