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 | 2.8 | 1.4 | 6.2 | 5.1 | 6.2 | 9.0 | 22.0 | 67.4 | 49.3 | 28.2 |
| Growth | −49.2% | +336.4% | −17.1% | +21.5% | +45.0% | +144.3% | +206.2% | −26.8% | −42.8% | |
| Operating income | −2.8 | −2.7 | −2.5 | −3.3 | −5.2 | −6.6 | −19.7 | −16.3 | −11.7 | −27.5 |
| Net income | −2.6 | −3.0 | −3.6 | −3.9 | −5.2 | −6.6 | −19.7 | −16.1 | −11.3 | −27.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.74 | −1.99 | −1.30 | −0.77 | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −5.2% | −33.5% | −3.1% | −3.0% | −11.4% | −10.8% | −7.6% | 1.8% | 14.8% | 12.5% |
| Operating margin | −100.3% | −191.2% | −41.0% | −64.0% | −83.9% | −73.3% | −89.6% | −24.1% | −23.6% | −97.5% |
| Net margin | −94.7% | −215.4% | −58.4% | −77.0% | −83.9% | −73.3% | −89.5% | −23.8% | −22.9% | −95.6% |
| Free cash flow margin | −68.8% | −245.1% | −11.9% | −95.1% | −70.9% | −76.7% | −86.3% | −21.1% | −6.1% | −38.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.8 | −3.4 | −0.7 | −4.8 | −4.1 | −6.4 | −18.1 | −13.3 | −2.2 | −10.5 |
| Capital expenditure | −0.1 | −0.0 | −0.0 | −0.0 | −0.3 | −0.5 | −0.9 | −0.9 | −0.8 | −0.4 |
| Free cash flow | −1.9 | −3.5 | −0.7 | −4.9 | −4.4 | −6.9 | −19.0 | −14.2 | −3.0 | −10.9 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 0.0 | 3.8 | 26.7 | 21.9 | 1.7 | 10.4 | 4.6 | 1.0 |
| Total debt | 1.0 | 0.0 | 0.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1.0 | −0.0 | −0.3 | 3.8 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −1.4 | −0.3 | −2.5 | 5.8 | 29.2 | 26.0 | 23.2 | 49.5 | 41.3 | 24.8 |
| Debt to equity | n/a | n/a | n/a | 0.00 | n/a | 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 | ||||||||||
| 0.0 | 0.0 | 0.0 | 3.8 | 26.7 | 21.9 | 1.7 | 10.4 | 4.6 | 1.0 | |
| 1.2 | 0.0 | 1.3 | 0.8 | 1.8 | 3.8 | 4.4 | 15.9 | 8.0 | 8.2 | |
| 0.3 | 2.3 | 1.1 | 1.8 | 1.1 | 1.6 | 12.2 | 11.9 | 12.3 | 9.8 | |
| 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.7 | 1.5 | 16.5 | 13.7 | 13.1 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 4.6 | 10.3 | 10.6 | 0.0 | |
| 2.1 | 3.2 | 3.5 | 7.3 | 32.9 | 30.7 | 37.7 | 77.6 | 61.5 | 42.7 | |
| Growth | +57.6% | +7.5% | +109.0% | +351.5% | −6.8% | +23.1% | +105.8% | −20.8% | −30.5% | |
| Liabilities | ||||||||||
| 1.0 | 0.0 | 0.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 1.0 | 0.0 | 0.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| 3.4 | 3.6 | 6.0 | 1.5 | 3.8 | 4.7 | 14.5 | 28.1 | 20.2 | 17.9 | |
| Equity | ||||||||||
| −35.2 | −38.3 | −41.9 | −45.8 | −51.0 | −57.6 | −77.3 | −93.4 | −104.6 | −131.6 | |
| −1.4 | −0.3 | −2.5 | 5.8 | 29.2 | 26.0 | 23.2 | 49.5 | 41.3 | 24.8 | |
| Growth | +400.5% | −10.9% | −10.7% | +113.5% | −16.7% | −39.8% | ||||
| Per share and net cash | ||||||||||
| calc | −1.0 | −0.0 | −0.3 | 3.8 | n/a | n/a | n/a | n/a | n/a | n/a |
| 120.1 | 141.8 | 2.9 | 5.2 | 8.5 | 8,972 | 10,178 | 14.4 | 14.8 | 19.1 | |
| calc | −0.01 | −0.00 | −0.85 | 1.12 | 3.44 | 0.00 | 0.00 | 3.44 | 2.78 | 1.30 |
Lines marked calc are worked out here from filed figures; point at one for how.