Closing prices at the end of each trading day, from 14 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 | 10.2 | 18.2 | 20.6 | 13.8 | 11.1 | 19.4 | 24.2 | 38.6 | 36.7 | 30.8 |
| Growth | +78.4% | +13.1% | −33.0% | −19.8% | +75.3% | +25.0% | +59.4% | −5.1% | −16.0% | |
| Operating income | −14.6 | −0.5 | 0.2 | −4.2 | −17.4 | −10.1 | −3.2 | −0.2 | −1.6 | −9.2 |
| Net income | −18.2 | 0.9 | 1.7 | −3.6 | −17.7 | −9.9 | −7.1 | −0.7 | −1.8 | −10.1 |
| Growth | +97.1% | −311.7% | ||||||||
| EPS, diluted | −0.45 | 0.02 | 0.24 | −0.54 | −2.40 | −7.50 | −4.47 | −7.73 | −7.60 | −7.88 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.4% | 45.8% | 46.9% | 47.9% | 35.6% | 34.4% | 29.8% | 22.9% | 21.2% | 10.9% |
| Operating margin | −143.0% | −2.5% | 0.8% | −30.3% | −157.0% | −52.3% | −13.1% | −0.5% | −4.4% | −30.0% |
| Net margin | −178.3% | 4.7% | 8.2% | −26.0% | −159.9% | −51.2% | −29.2% | −1.8% | −5.0% | −32.7% |
| Free cash flow margin | −61.7% | 4.2% | 3.3% | −23.9% | −31.2% | −141.5% | −38.4% | −9.2% | −9.4% | −12.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.8 | 4.5 | 2.5 | −1.7 | −1.8 | −16.1 | −7.5 | −2.3 | −2.4 | −2.6 |
| Capital expenditure | −3.5 | −3.8 | −1.8 | −1.6 | −1.7 | −11.3 | −1.8 | −1.2 | −1.1 | −1.3 |
| Free cash flow | −6.3 | 0.8 | 0.7 | −3.3 | −3.5 | −27.4 | −9.3 | −3.5 | −3.4 | −3.9 |
| Growth | −10.7% | −588.2% | ||||||||
| Buybacks | −0.4 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 3.8 | 3.3 | 1.7 | 1.5 | 0.9 | 4.5 | 1.0 | 1.3 | 1.6 | 2.1 |
| Total debt | n/a | 7.8 | 6.1 | 6.6 | 6.2 | 7.8 | 7.2 | 8.5 | 7.9 | 15.4 |
| Net cash (debt) | n/a | −4.6 | −4.4 | −5.1 | −5.3 | −3.3 | −6.2 | −7.2 | −6.3 | −13.3 |
| Shareholders’ equity | 3.7 | 5.4 | 8.3 | 5.3 | −7.7 | 19.3 | 9.6 | 12.8 | 15.9 | 19.5 |
| Debt to equity | n/a | 1.45 | 0.74 | 1.25 | n/a | 0.40 | 0.75 | 0.67 | 0.50 | 0.79 |
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 | ||||||||||
| 3.8 | 3.3 | 1.7 | 1.5 | 0.9 | 4.5 | 1.0 | 1.3 | 1.6 | 2.1 | |
| 3.0 | 5.3 | 8.0 | 4.9 | 4.3 | 6.8 | 9.2 | n/a | n/a | n/a | |
| 1.5 | 0.6 | 0.7 | 0.3 | 0.3 | 0.5 | 0.4 | 1.3 | 6.3 | 0.8 | |
| 8.7 | 11.8 | 11.6 | 11.8 | 10.9 | 12.0 | 7.8 | 6.7 | 5.6 | 5.7 | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | 0.1 | n/a | n/a | 7.3 | |
| 34.3 | 37.5 | 41.6 | 40.6 | 30.8 | 47.2 | 29.2 | 32.8 | 35.1 | 39.4 | |
| Growth | +9.5% | +10.9% | −2.4% | −24.2% | +53.2% | −38.1% | +12.4% | +7.0% | +12.3% | |
| Liabilities | ||||||||||
| n/a | 7.8 | 6.1 | 6.6 | 6.2 | 7.8 | 7.2 | 8.5 | 2.1 | 4.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5.7 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5.8 | 5.7 | |
| calc | n/a | 7.8 | 6.1 | 6.6 | 6.2 | 7.8 | 7.2 | 8.5 | 7.9 | 15.4 |
| 21.5 | 23.0 | 24.0 | 26.0 | 29.8 | 27.9 | 19.6 | 20.1 | 19.3 | 19.9 | |
| Equity | ||||||||||
| −173.1 | −172.4 | −170.9 | −174.5 | −192.2 | −202.1 | −208.1 | −208.8 | −210.6 | −220.6 | |
| 3.7 | 5.4 | 8.3 | 5.3 | −7.7 | 19.3 | 9.6 | 12.8 | 15.9 | 19.5 | |
| Growth | +45.2% | +53.4% | −36.2% | −245.5% | −50.0% | +32.7% | +24.3% | +23.1% | ||
| Per share and net cash | ||||||||||
| calc | n/a | −4.6 | −4.4 | −5.1 | −5.3 | −3.3 | −6.2 | −7.2 | −6.3 | −13.3 |
| 40.2 | 40.2 | 41.8 | 42.0 | 8.5 | 15.5 | 15.6 | 2.9 | 13.4 | 9.6 | |
| calc | 0.09 | 0.13 | 0.20 | 0.13 | −0.90 | 1.24 | 0.62 | 4.41 | 1.19 | 2.05 |
† The number of shares outstanding jumps at 2020 and 2021 and 2023 and 2024, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.