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 | n/a | 14.8 | 12.6 | 12.8 | 15.3 | 7.7 | 5.5 | 3.8 | 2.4 | 2.4 |
| Growth | −15.1% | +2.2% | +19.5% | −49.5% | −29.2% | −30.4% | −37.6% | +2.5% | ||
| Operating income | −2.1 | −2.4 | −6.7 | −7.6 | −10.1 | −11.8 | −22.0 | −4.5 | −4.2 | −3.0 |
| Net income | −3.5 | 5.8 | −7.2 | −7.8 | −7.4 | −9.1 | −21.9 | −4.4 | −4.0 | −6.4 |
| Growth | −223.9% | |||||||||
| EPS, diluted | −0.10 | 0.14 | −0.15 | n/a | −1.48 | −5.48 | −10.62 | −0.98 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 39.5% | 42.1% | 52.5% | 35.1% | 28.2% | 23.9% | 13.9% | 41.6% |
| Operating margin | n/a | −16.0% | −53.7% | −59.0% | −65.6% | −152.4% | −401.5% | −118.0% | −176.7% | −121.5% |
| Net margin | n/a | 39.1% | −57.1% | −60.5% | −48.4% | −117.0% | −400.7% | −115.1% | −170.0% | −260.8% |
| Free cash flow margin | n/a | 10.0% | −11.9% | −25.7% | −43.1% | −100.6% | −108.6% | −78.6% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.2 | 1.6 | −1.2 | −3.3 | −6.6 | −7.7 | −5.9 | −3.0 | −3.4 | −3.0 |
| Capital expenditure | −0.4 | −0.1 | −0.3 | −0.0 | −0.0 | −0.1 | −0.0 | 0.0 | n/a | n/a |
| Free cash flow | −0.2 | 1.5 | −1.5 | −3.3 | −6.6 | −7.8 | −5.9 | −3.0 | n/a | n/a |
| Growth | −200.9% | |||||||||
| Buybacks | −0.0 | −2.3 | −0.1 | −0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 3.9 | 2.0 | 4.6 | 5.3 | 9.0 | 3.1 | 6.0 | 5.0 | 2.3 |
| Total debt | 10.7 | 1.6 | 0.0 | 5.5 | 2.4 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 2.4 | 2.0 | −0.9 | 2.9 | 9.0 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 3.9 | 12.3 | 6.8 | 21.8 | 22.1 | 25.5 | 3.6 | 5.5 | 4.0 | 7.0 |
| Debt to equity | 2.71 | 0.13 | 0.00 | 0.25 | 0.11 | 0.00 | 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 | ||||||||||
| n/a | n/a | 39.5% | 42.1% | 52.5% | 35.1% | 28.2% | 23.9% | 13.9% | 41.6% | |
| n/a | −16.0% | −53.7% | −59.0% | −65.6% | −152.4% | −401.5% | −118.0% | −176.7% | −121.5% | |
| n/a | 37.5% | −57.0% | −60.5% | −47.7% | −118.1% | −400.8% | −114.4% | −169.6% | −260.7% | |
| n/a | 39.1% | −57.1% | −60.5% | −48.4% | −117.0% | −400.7% | −115.1% | −170.0% | −260.8% | |
| n/a | 10.0% | −11.9% | −25.7% | −43.1% | −100.6% | −108.6% | −78.6% | n/a | n/a | |
| Spending | ||||||||||
| n/a | 7.8% | 7.3% | 15.8% | 24.2% | 37.6% | 31.0% | 0.5% | 6.5% | 0.4% | |
| n/a | 24.8% | 36.7% | 41.9% | 43.9% | 82.2% | 96.4% | 127.8% | 176.5% | 161.9% | |
| n/a | 0.9% | 2.7% | 0.4% | 0.2% | 0.6% | 0.2% | 0.0% | n/a | n/a | |
| n/a | −4.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −89.9% | 47.2% | −104.9% | −35.6% | −33.6% | −35.5% | −606.4% | −79.7% | −101.0% | −90.4% | |
| −21.4% | 37.5% | −90.0% | −22.2% | −25.5% | −31.6% | −387.6% | −63.3% | −76.6% | −77.3% | |
| Balance and payout | ||||||||||
| 2.71 | 0.13 | 0.00 | 0.25 | 0.11 | 0.00 | n/a | n/a | n/a | n/a | |
| 76.2% | 20.5% | 14.2% | 37.6% | 24.3% | 10.9% | 36.1% | 20.6% | 24.1% | 14.4% | |
| n/a | 157.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |