Closing prices at the end of each trading day, from 11 Jan 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33.7 | 34.3 | 22.7 | 14.8 | 17.6 | 23.8 | 30.9 | 11.9 | 19.3 |
| Growth | +1.8% | −33.9% | −34.8% | +19.4% | +35.0% | +29.8% | −61.6% | +62.4% | |
| Operating income | −7.9 | −9.1 | −20.5 | −18.5 | −21.2 | −10.4 | −13.3 | −27.4 | −47.7 |
| Net income | −24.8 | −16.3 | 7.5 | −28.9 | −24.1 | −27.5 | −15.4 | −13.4 | −6.1 |
| Growth | −487.8% | ||||||||
| EPS, diluted | −0.82 | −0.48 | 0.23 | −0.67 | −0.28 | −0.24 | n/a | n/a | n/a |
| Growth | −391.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46.9% | 46.6% | 41.7% | 37.0% | 42.2% | 42.4% | 47.7% | 36.2% | 47.9% |
| Operating margin | −23.4% | −26.4% | −90.5% | −125.4% | −119.9% | −43.8% | −43.0% | −230.9% | −247.3% |
| Net margin | −73.5% | −47.4% | 32.9% | −195.6% | −136.5% | −115.4% | −49.7% | −113.2% | −31.5% |
| Free cash flow margin | −16.6% | −28.4% | −62.6% | −85.3% | −123.7% | −73.3% | −55.7% | −154.5% | −171.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.9 | −8.5 | −13.9 | −12.6 | −21.8 | −17.1 | −14.2 | −17.8 | −32.4 |
| Capital expenditure | −0.7 | −1.2 | −0.3 | −0.1 | −0.0 | −0.3 | −3.0 | −0.6 | −0.7 |
| Free cash flow | −5.6 | −9.7 | −14.2 | −12.6 | −21.8 | −17.4 | −17.2 | −18.3 | −33.1 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.6 | 9.1 | 12.1 | 19.7 | 34.2 | 20.7 | 15.3 | 90.6 | 429.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.5 | 2.4 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 89.1 | 426.9 |
| Shareholders’ equity | 8.7 | 4.9 | 22.0 | 16.3 | 35.9 | 26.3 | 20.4 | 25.0 | 45.9 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.06 | 0.05 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 9.6 | 9.1 | 12.1 | 19.7 | 34.2 | 20.7 | 15.3 | 90.6 | 429.2 | |
| n/a | 7.6 | 3.8 | 2.9 | 3.0 | 2.6 | 5.5 | 4.3 | 5.1 | |
| n/a | 4.2 | 2.8 | 2.5 | 2.7 | 7.5 | 5.2 | 1.4 | 2.0 | |
| n/a | 2.4 | 1.8 | 1.0 | 0.6 | 0.8 | 3.4 | 3.3 | 3.8 | |
| 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 14.0 | |
| 67.2 | 78.5 | 49.9 | 52.9 | 88.8 | 49.5 | 47.8 | 114.7 | 514.6 | |
| Growth | +16.8% | −36.4% | +6.0% | +67.9% | −44.3% | −3.4% | +139.9% | +348.7% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.5 | 2.4 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.5 | 2.4 |
| n/a | 74.5 | 29.5 | 38.5 | 47.4 | 25.5 | 26.7 | 27.6 | 53.4 | |
| Equity | |||||||||
| n/a | −197.3 | −189.2 | −217.8 | −238.2 | −265.6 | −281.0 | −294.4 | −300.5 | |
| 8.7 | 4.9 | 22.0 | 16.3 | 35.9 | 26.3 | 20.4 | 25.0 | 45.9 | |
| Growth | −44.3% | +353.2% | −26.1% | +120.6% | −26.8% | −22.3% | +22.7% | +83.3% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 89.1 | 426.9 |
Lines marked calc are worked out here from filed figures; point at one for how.