Every figure below is the company's own, as filed. Nothing is estimated and
nothing is smoothed — a period the filing does not support is left blank rather than
drawn.
Quarters are the company's own, counted from its financial
year ending 12-31.
Amounts in USD.
Revenue Annual
0
150M
300M
450M
FY10: 93K
FY11: 50K
FY12: 35K
FY13: 0
FY14: 0
FY15: 0
FY16: 174.8M
FY17: 11.7M
FY18: 27.9M
FY19: 63M
FY20: 65.1M
FY21: 75.4M
FY22: 99.8M
FY23: 199M
FY24: 285.5M
FY25: 349M
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Gross Profit Annual
-150M
0
150M
300M
450M
FY16: 157.6M
FY17: -5.5M
FY18: 8.5M
FY19: 43M
FY20: 50.1M
FY21: 58.6M
FY22: 83.8M
FY23: 178.1M
FY24: 268.1M
FY25: 322.2M
FY16
FY17
FY18
FY19
FY20
FY21
FY22
FY23
FY24
FY25
Revenue minus cost of sales. This filer tags no gross profit of its own..
Operating Income Annual
-450M
-300M
-150M
0
150M
300M
450M
FY09: -209.8M
FY10: -152.5M
FY11: -140.5M
FY12: -147M
FY13: -169.4M
FY14: -179.6M
FY15: -344.7M
FY16: 67.3M
FY17: -108.2M
FY18: -76.6M
FY19: -44.6M
FY20: -47.9M
FY21: -47M
FY22: -64.1M
FY23: 8.7M
FY24: 72.6M
FY25: 38.8M
FY09
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Net Income Annual
-450M
-300M
-150M
0
150M
300M
450M
FY95: -2.8M
FY96: -2.6M
FY97: -2.3M
FY98: -3.3M
FY99: -5.7M
FY00: -24.7M
FY01: -48.2M
FY02: -206.3M
FY03: -65.9M
FY04: -76M
FY05: -114.3M
FY06: -230.5M
FY07: -293.2M
FY08: -303M
FY09: -220.1M
FY10: -170.6M
FY11: -160.8M
FY12: -169.4M
FY13: -191.5M
FY14: -198.4M
FY15: -368.4M
FY16: 125.7M
FY17: -117.3M
FY18: -87M
FY19: -51.9M
FY20: -57.2M
FY21: -80.9M
FY22: -87.4M
FY23: -11.9M
FY24: 27.6M
FY25: 5.9M
FY95
FY98
FY01
FY04
FY07
FY10
FY13
FY16
FY19
FY22
FY25
Cost of Revenue Annual
0
10M
20M
30M
FY16: 17.1M
FY17: 17.2M
FY18: 19.4M
FY19: 20.1M
FY20: 15.1M
FY21: 16.8M
FY22: 16M
FY23: 20.9M
FY24: 17.4M
FY25: 26.8M
FY16
FY17
FY18
FY19
FY20
FY21
FY22
FY23
FY24
FY25
Operating Cash Flow Annual
-210M
-140M
-70M
0
70M
140M
210M
FY09: -184.1M
FY10: -148.7M
FY11: -123.8M
FY12: -119.9M
FY13: -128.7M
FY14: 4.1M
FY15: -57.2M
FY16: -78.1M
FY17: -64.8M
FY18: -37.7M
FY19: -88.5M
FY20: -28.1M
FY21: -61.7M
FY22: -80.7M
FY23: 34.1M
FY24: 42.5M
FY25: 18.3M
FY09
FY11
FY13
FY15
FY17
FY19
FY21
FY23
FY25
Free Cash Flow Annual
-210M
-140M
-70M
0
70M
140M
210M
FY09: -202.9M
FY10: -158.2M
FY11: -130.7M
FY12: -120.5M
FY13: -136.7M
FY14: -20M
FY15: -67.5M
FY16: -79.2M
FY18: -38.1M
FY19: -91M
FY20: -28.9M
FY21: -73.2M
FY22: -88.3M
FY23: -8.3M
FY24: 32.8M
FY25: 13.7M
FY10
FY12
FY14
FY16
FY19
FY21
FY23
FY25
Operating cash flow minus capital expenditure.
Shares Outstanding Annual
0
150M
300M
450M
FY14: 77M
FY15: 81.2M
FY16: 92.1M
FY17: 104.2M
FY18: 144.1M
FY20: 222.6M
FY21: 249.2M
FY22: 257.1M
FY23: 267M
FY24: 283.8M
FY25: 314.1M
FY14
FY15
FY16
FY17
FY18
FY20
FY21
FY22
FY23
FY24
FY25
Weighted average diluted, as the filer reports it for each period. An average cannot be added across periods, so this one is always shown per period the filer tagged rather than as a trailing year.
EPS TTM
-6.00
-4.00
-2.00
0.00
2.00
4.00
6.00
Q4 '10: -1.50
Q1 '11: -1.44
Q2 '11: -1.44
Q3 '11: -1.35
Q4 '11: -1.32
Q1 '12: -1.25
Q2 '12: -1.11
Q3 '12: -1.02
Q4 '12: -0.95
Q1 '13: -0.83
Q2 '13: -0.76
Q3 '13: -0.71
Q2 '14: -0.66
Q3 '14: -0.58
Q4 '14: -0.51
Q1 '15: -0.45
Q2 '15: -0.33
Q3 '15: -0.32
Q4 '15: -4.54
Q1 '16: -4.75
Q2 '16: -5.01
Q3 '16: -3.62
Q4 '16: 1.25
Q1 '17: 1.37
Q2 '17: 1.35
Q3 '17: -0.27
Q4 '17: -1.11
Q1 '18: -1.19
Q2 '18: -1.00
Q3 '18: -0.85
Q4 '18: -0.63
Q1 '19: -0.46
Q2 '19: -0.37
Q3 '19: -0.26
Q4 '19: -0.27
Q1 '20: -0.23
Q2 '20: -0.21
Q3 '20: -0.21
Q4 '20: -0.26
Q1 '21: -0.27
Q2 '21: -0.36
Q3 '21: -0.33
Q4 '21: -0.32
Q1 '22: -0.37
Q2 '22: -0.34
Q3 '22: -0.38
Q4 '22: -0.34
Q1 '23: -0.28
Q2 '23: -0.19
Q3 '23: -0.12
Q4 '23: -0.04
Q1 '24: 0.04
Q2 '24: 0.05
Q3 '24: 0.08
Q4 '24: 0.10
Q1 '25: 0.10
Q2 '25: 0.11
Q3 '25: 0.10
Q4 '25: 0.02
Q1 '26: -0.07
Q2 '26: -0.13
Q4 '11
Q2 '14
Q2 '16
Q2 '18
Q2 '20
Q2 '22
Q2 '24
Q2 '26
The filer's own published earnings a share for each quarter, four quarters added up. The company page divides trailing net income by the share count instead, which lands within about 1% of this and is not the same sum, so the two are named differently rather than presented as one figure.