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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 25.4% | 45.8% | 46.9% | 47.9% | 35.6% | 34.4% | 29.8% | 22.9% | 21.2% | 10.9% | |
| −143.0% | −2.5% | 0.8% | −30.3% | −157.0% | −52.3% | −13.1% | −0.5% | −4.4% | −30.0% | |
| −181.2% | −0.7% | 3.3% | −28.1% | −166.3% | −60.6% | −2.1% | −0.6% | −4.9% | −32.5% | |
| −178.3% | 4.7% | 8.2% | −26.0% | −159.9% | −51.2% | −29.2% | −1.8% | −5.0% | −32.7% | |
| −61.7% | 4.2% | 3.3% | −23.9% | −31.2% | −141.5% | −38.4% | −9.2% | −9.4% | −12.7% | |
| Spending | ||||||||||
| 29.9% | 22.2% | 23.1% | 26.1% | 35.2% | 23.1% | 14.9% | 7.7% | 6.6% | 5.6% | |
| 81.8% | 19.9% | 20.9% | 48.3% | 151.0% | 60.0% | 25.4% | 14.5% | 16.9% | 31.9% | |
| 34.0% | 20.8% | 8.7% | 11.7% | 15.1% | 58.2% | 7.4% | 3.1% | 2.9% | 4.4% | |
| n/a | n/a | 177.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −490.0% | 15.9% | 20.5% | −68.0% | n/a | −51.6% | −73.6% | −5.5% | −11.5% | −51.5% | |
| −53.0% | 2.3% | 4.1% | −8.8% | −57.5% | −21.0% | −24.2% | −2.1% | −5.2% | −25.5% | |
| Balance and payout | ||||||||||
| n/a | 1.45 | 0.74 | 1.25 | n/a | 0.40 | 0.75 | 0.67 | 0.50 | 0.79 | |
| 62.7% | 61.3% | 57.7% | 64.0% | 96.8% | 59.2% | 67.1% | 61.1% | 54.8% | 50.5% | |
| n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |