Closing prices at the end of each trading day, from 24 Feb 2020. 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 | 9.8 | 12.9 | 14.9 | 18.0 | 16.3 | 14.2 | 19.4 | 15.9 | 11.4 |
| Growth | +31.1% | +15.7% | +20.9% | −9.4% | −13.2% | +37.3% | −18.4% | −28.3% | |
| Operating income | n/a | n/a | 3.6 | 4.5 | −0.3 | −3.0 | −13.3 | −0.3 | −6.2 |
| Net income | 1.5 | 3.0 | 4.0 | 4.5 | 0.2 | −2.9 | −11.3 | −0.6 | −6.3 |
| Growth | +97.4% | +34.0% | +10.2% | −94.6% | −1,332.2% | ||||
| EPS, diluted | n/a | n/a | n/a | 0.18 | 0.10 | −1.13 | −34.83 | −0.99 | −1.85 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 59.6% | 65.4% | 68.7% | 66.0% | 57.9% | 44.9% | 43.8% | 56.2% | 45.0% |
| Operating margin | n/a | n/a | 24.5% | 25.0% | −2.0% | −20.9% | −68.4% | −2.2% | −54.4% |
| Net margin | 15.6% | 23.5% | 27.2% | 24.8% | 1.5% | −20.8% | −58.3% | −4.1% | −55.5% |
| Free cash flow margin | −5.8% | 5.0% | 0.6% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.5 | 1.3 | 1.4 | −1.0 | 2.9 | −0.7 | 0.1 | −1.5 | 0.8 |
| Capital expenditure | −0.0 | −0.7 | −1.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −0.6 | 0.6 | 0.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −85.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.0 | 7.9 | 7.8 | 15.1 | 13.9 | 11.5 | 7.5 | 7.8 | 8.1 |
| Shareholders’ equity | 5.2 | 11.4 | 15.3 | 31.8 | 32.6 | 29.9 | 18.0 | 20.8 | 18.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 59.6% | 65.4% | 68.7% | 66.0% | 57.9% | 44.9% | 43.8% | 56.2% | 45.0% | |
| n/a | n/a | 24.5% | 25.0% | −2.0% | −20.9% | −68.4% | −2.2% | −54.4% | |
| 13.7% | 27.2% | 29.5% | 27.5% | −0.7% | −18.0% | −61.6% | 0.4% | −50.7% | |
| 15.6% | 23.5% | 27.2% | 24.8% | 1.5% | −20.8% | −58.3% | −4.1% | −55.5% | |
| −5.8% | 5.0% | 0.6% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | |||||||||
| 9.6% | 11.3% | 5.8% | 4.5% | 4.7% | 2.9% | 2.6% | 1.6% | 0.1% | |
| 11.6% | 11.1% | 17.0% | 17.4% | 36.0% | 48.0% | 34.5% | 31.5% | 86.3% | |
| 0.3% | 5.2% | 8.8% | n/a | n/a | n/a | n/a | n/a | n/a | |
| −11.5% | 14.3% | 8.8% | 9.8% | n/a | n/a | n/a | 542.7% | n/a | |
| Returns | |||||||||
| 29.4% | 26.5% | 26.4% | 14.0% | 0.7% | −9.8% | −63.0% | −3.1% | −33.9% | |
| n/a | 21.5% | 22.8% | 12.8% | 0.7% | −7.6% | −46.4% | −2.5% | −26.1% | |
| Balance and payout | |||||||||
| n/a | 18.9% | 13.5% | 8.6% | 10.2% | 14.5% | 13.8% | 6.7% | 6.4% | |