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 | 27.3 | 38.4 | 23.5 | 32.3 | 8.3 | 0.0 | 0.0 | 17.7 | 33.7 | 27.2 |
| Growth | +40.5% | −38.8% | +37.3% | −74.2% | −99.8% | +18.8% | +92,947.4% | +90.7% | −19.3% | |
| Operating income | 0.3 | 1.4 | 1.3 | −8.3 | −13.3 | −16.8 | −19.8 | −30.8 | −63.1 | −69.4 |
| Net income | −3.0 | 0.1 | 4.5 | −8.4 | −14.8 | −22.9 | −17.1 | −30.7 | −53.2 | −74.9 |
| Growth | +5,865.8% | −285.7% | ||||||||
| EPS, diluted | −0.02 | 0.00 | 0.03 | −0.05 | −0.09 | −0.12 | −0.08 | −0.12 | −0.17 | −0.20 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.0% | 36.4% | 48.1% | 6.1% | −55.9% | −43,650.0% | −36,010.5% | −9.5% | −26.6% | 0.3% |
| Operating margin | 1.0% | 3.6% | 5.6% | −25.7% | −160.4% | −104,731.3% | −104,178.9% | −174.5% | −187.2% | −255.0% |
| Net margin | −11.0% | 0.2% | 19.3% | −26.1% | −177.8% | −143,362.5% | −90,210.5% | −173.4% | −157.8% | −275.3% |
| Free cash flow margin | 11.3% | 14.2% | −22.6% | 11.5% | −102.0% | −80,550.0% | −98,947.4% | −107.6% | −240.2% | −245.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.4 | 5.6 | −5.4 | 4.0 | −8.4 | −11.7 | −18.1 | −17.0 | −71.9 | −43.1 |
| Capital expenditure | −0.3 | −0.2 | 0.1 | −0.3 | −0.0 | −1.2 | −0.7 | −2.0 | −9.0 | −23.6 |
| Free cash flow | 3.1 | 5.4 | −5.3 | 3.7 | −8.5 | −12.9 | −18.8 | −19.0 | −81.0 | −66.7 |
| Growth | +76.0% | −197.5% | −328.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.6 | 3.9 | 6.4 | 7.4 | 4.3 | 46.2 | 33.0 | 59.7 | 76.1 | 123.9 |
| Total debt | 23.9 | 19.4 | 14.7 | 0.0 | 0.9 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −22.4 | −15.6 | −8.3 | 7.4 | 3.4 | 46.2 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 36.2 | 38.8 | 51.8 | 44.3 | 34.1 | 69.4 | 62.5 | 74.9 | 132.8 | 77.5 |
| Debt to equity | 0.66 | 0.50 | 0.28 | 0.00 | 0.03 | 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 | ||||||||||
| 42.0% | 36.4% | 48.1% | 6.1% | −55.9% | −43,650.0% | −36,010.5% | −9.5% | −26.6% | 0.3% | |
| 1.0% | 3.6% | 5.6% | −25.7% | −160.4% | −104,731.3% | −104,178.9% | −174.5% | −187.2% | −255.0% | |
| −11.1% | 0.2% | 19.3% | −26.1% | n/a | n/a | n/a | −173.4% | −157.8% | −275.3% | |
| −11.0% | 0.2% | 19.3% | −26.1% | −177.8% | −143,362.5% | −90,210.5% | −173.4% | −157.8% | −275.3% | |
| 11.3% | 14.2% | −22.6% | 11.5% | −102.0% | −80,550.0% | −98,947.4% | −107.6% | −240.2% | −245.3% | |
| Spending | ||||||||||
| 17.4% | 13.3% | 23.0% | 18.0% | 62.5% | 33,300.0% | 31,773.7% | 34.8% | 23.9% | 32.6% | |
| 1.1% | 0.5% | −0.2% | 0.8% | 0.5% | 7,437.5% | 3,731.6% | 11.5% | 26.8% | 86.8% | |
| Returns | ||||||||||
| −8.3% | 0.2% | 8.7% | −19.0% | −43.4% | −33.1% | −27.4% | −40.9% | −40.1% | −96.7% | |
| −3.3% | 0.1% | 4.5% | −9.3% | −18.1% | −19.0% | −15.9% | −23.9% | −27.4% | −27.5% | |
| Balance and payout | ||||||||||
| 0.66 | 0.50 | 0.28 | 0.00 | 0.03 | 0.00 | n/a | n/a | n/a | n/a | |
| 59.7% | 56.1% | 48.3% | 51.0% | n/a | n/a | n/a | n/a | n/a | n/a | |