Closing prices at the end of each trading day, from 25 Jul 2018. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 66.9 | 67.4 | 52.6 | 45.8 | 50.8 | 47.7 | 50.6 | 57.6 | 44.5 |
| Growth | +0.8% | −22.0% | −12.8% | +10.9% | −6.2% | +6.1% | +13.8% | −22.6% | |
| Operating income | −0.1 | −48.9 | −52.7 | −42.9 | −34.7 | −42.1 | −15.1 | −30.8 | −71.1 |
| Net income | −8.9 | −61.4 | −66.2 | −55.8 | −70.5 | −54.4 | −7.9 | −44.1 | −83.8 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | −1.66 | −1.85 | −1.12 | −0.13 | −0.51 | −0.78 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −0.2% | −72.6% | −100.1% | −93.6% | −68.2% | −88.2% | −29.9% | −53.5% | −159.5% |
| Net margin | −13.4% | −91.0% | −125.9% | −121.7% | −138.8% | −114.1% | −15.6% | −76.7% | −188.1% |
| Free cash flow margin | 5.6% | −22.0% | −115.7% | −100.3% | −66.7% | −22.7% | −14.6% | −62.4% | −119.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.8 | −13.0 | −60.2 | −45.5 | −33.0 | −9.8 | −6.4 | −35.8 | −52.4 |
| Capital expenditure | −2.1 | −1.8 | −0.7 | −0.5 | −0.9 | −1.0 | −1.0 | −0.2 | −0.6 |
| Free cash flow | 3.8 | −14.8 | −60.9 | −46.0 | −33.9 | −10.8 | −7.4 | −35.9 | −53.0 |
| Growth | −494.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.4 | 60.6 | 49.3 | 31.8 | 28.0 | 27.3 | 23.9 | 71.5 | 121.2 |
| Total debt | n/a | n/a | 70.0 | 51.5 | n/a | n/a | 45.0 | 45.0 | 45.0 |
| Net cash (debt) | n/a | n/a | −20.7 | −19.7 | n/a | n/a | −21.1 | 26.5 | 76.2 |
| Shareholders’ equity | −26.5 | 10.1 | −6.1 | −48.5 | −82.1 | −118.6 | −106.5 | −60.2 | −33.7 |
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 | |||||||||
| 17.4 | 60.6 | 49.3 | 31.8 | 28.0 | 27.3 | 23.9 | 71.5 | 121.2 | |
| 6.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 4.0 | 5.4 | 2.9 | 2.5 | 4.0 | 5.8 | 6.8 | 6.0 | 6.2 | |
| 13.5 | 12.2 | 9.7 | 6.9 | 5.1 | 4.1 | 4.2 | 3.8 | 3.9 | |
| 43.1 | 86.9 | 78.5 | 62.9 | 62.0 | 57.1 | 57.4 | 101.4 | 160.4 | |
| Growth | +101.4% | −9.6% | −19.9% | −1.4% | −7.9% | +0.6% | +76.6% | +58.2% | |
| Liabilities | |||||||||
| n/a | n/a | 70.0 | 51.5 | n/a | n/a | 45.0 | 45.0 | 45.0 | |
| calc | n/a | n/a | 70.0 | 51.5 | n/a | n/a | 45.0 | 45.0 | 45.0 |
| 69.6 | 76.8 | 84.6 | 111.4 | 144.1 | 175.6 | 163.9 | 161.6 | 194.1 | |
| Equity | |||||||||
| −120.1 | −61.4 | −130.5 | −186.3 | −256.8 | −311.2 | −319.1 | −363.2 | −447.0 | |
| −26.5 | 10.1 | −6.1 | −48.5 | −82.1 | −118.6 | −106.5 | −60.2 | −33.7 | |
| Growth | −160.7% | ||||||||
| Per share and net cash | |||||||||
| calc | n/a | n/a | −20.7 | −19.7 | n/a | n/a | −21.1 | 26.5 | 76.2 |
| n/a | 25.0 | 33.6 | 34.6 | 41.2 | 54.8 | 68.5 | 91.4 | 122.0 | |
| calc | n/a | 0.40 | −0.18 | −1.40 | −1.99 | −2.16 | −1.55 | −0.66 | −0.28 |
Lines marked calc are worked out here from filed figures; point at one for how.