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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 2.1 | 4.4 | 4.9 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | n/a |
| Growth | +113.1% | +9.6% | −97.8% | +60.2% | −97.7% | +525.0% | −100.0% | |||
| Operating income | −13.0 | −24.9 | −37.0 | −40.8 | −15.4 | −17.5 | −15.6 | −24.5 | −23.8 | −23.3 |
| Net income | −13.6 | −26.6 | −40.3 | −44.8 | −25.8 | −18.2 | −15.4 | −23.9 | −24.6 | −22.6 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −1,190.5% | −832.3% | −837.0% | −14,252.8% | −10,095.4% | −389,150.0% | −97,856.0% | n/a | n/a |
| Net margin | n/a | −1,273.0% | −904.8% | −919.1% | −23,853.7% | −10,516.2% | −385,775.0% | −95,752.0% | n/a | n/a |
| Free cash flow margin | n/a | −1,332.4% | −674.6% | −779.2% | −13,325.9% | −5,440.5% | −372,975.0% | −35,164.0% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.1 | −19.0 | −26.3 | −25.2 | −11.0 | −7.1 | −10.1 | −3.2 | −13.6 | −10.3 |
| Capital expenditure | −29.2 | −8.8 | −3.7 | −12.8 | −3.4 | −2.4 | −4.8 | −5.6 | −7.9 | −0.4 |
| Free cash flow | −40.3 | −27.8 | −30.0 | −38.0 | −14.4 | −9.4 | −14.9 | −8.8 | −21.6 | −10.7 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 25.5 | 22.8 | 20.9 | 7.6 | 6.5 | 8.1 | 7.1 | 16.5 | 4.1 | 10.8 |
| Total debt | 9.9 | n/a | 9.5 | 9.3 | 0.3 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 15.5 | n/a | 11.3 | −1.7 | 6.2 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 57.0 | 59.0 | 50.1 | 49.6 | 31.1 | 27.5 | 20.9 | 26.1 | 16.2 | 14.8 |
| Debt to equity | 0.17 | n/a | 0.19 | 0.19 | 0.01 | 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 | ||||||||||
| 25.5 | 22.8 | 20.9 | 7.6 | 6.5 | 8.1 | 7.1 | 16.5 | 4.1 | 10.8 | |
| n/a | 0.9 | 0.7 | 0.2 | 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | n/a | |
| 0.1 | 1.2 | 0.8 | 1.3 | 1.1 | 0.1 | 0.3 | 0.9 | 0.3 | 0.2 | |
| 41.4 | 45.7 | 45.5 | 37.6 | 24.9 | 2.4 | 7.3 | 10.3 | 16.5 | 5.8 | |
| 71.5 | 74.4 | 71.4 | 69.5 | 35.1 | 33.3 | 33.5 | 33.6 | 26.4 | 19.7 | |
| Growth | +4.1% | −4.1% | −2.7% | −49.4% | −5.3% | +0.7% | +0.3% | −21.5% | −25.3% | |
| Liabilities | ||||||||||
| 9.9 | n/a | 9.5 | 9.3 | 0.3 | n/a | n/a | n/a | n/a | n/a | |
| calc | 9.9 | n/a | 9.5 | 9.3 | 0.3 | n/a | n/a | n/a | n/a | n/a |
| 14.5 | 15.5 | 21.3 | 19.9 | 4.0 | 5.7 | 12.6 | 7.5 | 10.1 | 4.9 | |
| Equity | ||||||||||
| −28.3 | −54.8 | −95.1 | −139.9 | −165.7 | −183.8 | −199.3 | −223.2 | −247.8 | −270.4 | |
| 57.0 | 59.0 | 50.1 | 49.6 | 31.1 | 27.5 | 20.9 | 26.1 | 16.2 | 14.8 | |
| Growth | +3.5% | −15.1% | −1.0% | −37.2% | −11.6% | −24.0% | +24.6% | −37.7% | −9.1% | |
| Per share and net cash | ||||||||||
| calc | 15.5 | n/a | 11.3 | −1.7 | 6.2 | n/a | n/a | n/a | n/a | n/a |
| 17.9 | 27.6 | 38.9 | 58.0 | 64.5 | 70.4 | 79.5 | 5.4 | 0.8 | 3.0 | |
| calc | 3.19 | 2.14 | 1.29 | 0.86 | 0.48 | 0.39 | 0.26 | 4.83 | 21.01 | 4.92 |
Lines marked calc are worked out here from filed figures; point at one for how.