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 | 6.7 | 10.6 | 8.9 | 10.2 | 13.9 | 15.0 | 12.0 | 0.5 | 0.1 | 1.1 |
| Growth | +58.1% | −16.0% | +13.8% | +36.8% | +8.1% | −20.0% | −95.9% | −78.3% | +957.4% | |
| Operating income | −0.6 | 0.2 | −0.1 | −0.7 | 0.4 | −2.6 | −5.4 | −3.1 | −10.1 | −8.9 |
| Net income | −0.6 | 0.2 | −0.1 | −0.7 | 0.4 | −1.1 | −17.8 | −2.6 | −10.5 | −19.9 |
| Growth | −120.7% | −373.7% | ||||||||
| EPS, diluted | −0.05 | 0.02 | 0.00 | −0.06 | 0.03 | −0.09 | n/a | n/a | n/a | n/a |
| Growth | −100.0% | −400.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.1% | 22.7% | 24.0% | 13.8% | 15.9% | 24.1% | 23.8% | 525.0% | 100.0% | 56.5% |
| Operating margin | −8.4% | 2.2% | −0.7% | −7.2% | 3.0% | −17.5% | −45.1% | −618.1% | −9,309.3% | −775.5% |
| Net margin | −8.2% | 2.3% | −0.6% | −7.1% | 3.0% | −7.5% | −147.7% | −522.7% | −9,685.2% | −1,741.0% |
| Free cash flow margin | −4.0% | 7.8% | −8.6% | −9.1% | 2.6% | −5.4% | −54.5% | −436.1% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.3 | 0.8 | −0.8 | −0.9 | 0.4 | −0.7 | −6.0 | −2.2 | −6.2 | −8.2 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 | −0.1 | −0.1 | −0.5 | 0.0 | n/a | n/a |
| Free cash flow | −0.3 | 0.8 | −0.8 | −0.9 | 0.4 | −0.8 | −6.5 | −2.2 | n/a | n/a |
| Growth | −192.1% | −324.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.9 | 2.7 | 2.0 | 1.0 | 1.9 | 4.9 | 0.7 | 0.7 | n/a | 2.7 |
| Total debt | n/a | n/a | n/a | n/a | 0.5 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 1.4 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1.6 | 1.9 | 1.9 | 1.2 | 1.6 | 17.4 | −2.2 | 0.1 | −0.4 | 7.6 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.28 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.9 | 2.7 | 2.0 | 1.0 | 1.9 | 4.9 | 0.7 | 0.7 | n/a | 2.7 | |
| 1.2 | 0.6 | 0.7 | 0.7 | 1.4 | 1.7 | 1.6 | 0.1 | 0.1 | 0.2 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.1 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | |
| n/a | n/a | n/a | n/a | 0.0 | 7.6 | 1.1 | 1.1 | 0.0 | 5.2 | |
| 3.8 | 3.7 | 3.0 | 2.4 | 3.8 | 23.4 | 8.0 | 2.6 | 4.6 | 10.5 | |
| Growth | −0.5% | −19.0% | −21.5% | +59.0% | +519.1% | −65.8% | −66.9% | +74.2% | +127.7% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.1 | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 0.4 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | 0.5 | n/a | n/a | n/a | n/a | n/a |
| 2.1 | 1.8 | 1.2 | 1.2 | 2.2 | 5.9 | 4.3 | 2.5 | 5.0 | 2.8 | |
| Equity | ||||||||||
| −12.2 | −12.0 | −12.0 | −12.7 | −12.3 | −13.4 | −31.2 | −76.6 | −87.1 | −111.6 | |
| 1.6 | 1.9 | 1.9 | 1.2 | 1.6 | 17.4 | −2.2 | 0.1 | −0.4 | 7.6 | |
| Growth | +16.0% | −1.1% | −37.9% | +38.8% | +981.0% | −112.8% | −444.0% | |||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 1.4 | n/a | n/a | n/a | n/a | n/a |
| 11.2 | 11.2 | 11.2 | 11.2 | 11.3 | 17.2 | 1.9 | 3.7 | 8.1 | 14.0 | |
| calc | 0.15 | 0.17 | 0.17 | 0.10 | 0.14 | 1.01 | −1.16 | 0.03 | −0.05 | 0.55 |
Lines marked calc are worked out here from filed figures; point at one for how.