Closing prices at the end of each trading day, from 16 Sep 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.2 | 0.1 | 11.4 | 13.4 | 10.9 | 9.8 | 9.5 | 7.4 |
| Growth | −40.2% | +8,872.0% | +17.3% | −18.2% | −10.6% | −2.7% | −21.9% | |
| Operating income | 0.1 | −0.3 | 1.3 | 1.1 | −0.3 | −2.6 | −1.6 | −3.0 |
| Net income | 0.0 | −0.2 | 1.1 | 0.8 | −0.4 | −2.6 | −1.6 | −3.0 |
| Growth | −1,031.7% | −31.3% | −147.4% | |||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.17 | −0.09 | n/a |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.5% | 44.0% | 15.1% | 17.0% | 11.5% | 13.6% | 13.6% | 14.6% |
| Operating margin | 28.2% | −217.2% | 11.2% | 7.9% | −2.7% | −26.5% | −16.5% | −39.9% |
| Net margin | 12.5% | −194.1% | 9.6% | 5.6% | −3.3% | −26.9% | −16.8% | −40.2% |
| Free cash flow margin | −110.4% | −181.2% | 1.2% | 0.0% | 5.0% | −20.2% | −24.4% | −25.3% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.3 | −0.2 | 0.6 | 0.0 | 0.6 | −1.8 | −2.1 | −1.8 |
| Capital expenditure | 0.0 | −0.0 | −0.4 | −0.0 | 0.0 | −0.1 | −0.2 | −0.0 |
| Free cash flow | −0.2 | −0.2 | 0.1 | 0.0 | 0.6 | −2.0 | −2.3 | −1.9 |
| Growth | −95.4% | +9,098.6% | −457.3% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 1.3 | 0.9 | 2.8 | 2.1 | 2.1 | 4.5 | 2.9 | 2.5 |
| Shareholders’ equity | 1.5 | 1.1 | 6.7 | 7.2 | 6.7 | 9.7 | 8.3 | 8.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 1.3 | 0.9 | 2.8 | 2.1 | 2.1 | 4.5 | 2.9 | 2.5 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 1.4 | 0.5 | |
| 0.0 | 0.0 | 1.2 | 1.5 | 1.0 | 1.1 | 1.4 | 0.7 | |
| 0.3 | 0.3 | 1.8 | 1.6 | 1.5 | 1.5 | 1.5 | 1.6 | |
| 1.7 | 1.2 | 10.1 | 9.6 | 8.7 | 11.4 | 10.4 | 9.3 | |
| Growth | −25.5% | +721.6% | −5.3% | −8.7% | +30.4% | −8.5% | −11.3% | |
| Liabilities | ||||||||
| 0.1 | 0.1 | 3.5 | 2.4 | 2.1 | 1.7 | 2.1 | 0.6 | |
| Equity | ||||||||
| −0.1 | −0.3 | 0.8 | 1.5 | 1.2 | −1.8 | −3.4 | −6.4 | |
| 1.5 | 1.1 | 6.7 | 7.2 | 6.7 | 9.7 | 8.3 | 8.6 | |
| Growth | −26.3% | +493.6% | +7.8% | −7.2% | +44.9% | −13.8% | +3.5% | |
| Per share and net cash | ||||||||
| 74.6 | 102.7 | 171.2 | 171.2 | 173.7 | 17.7 | 18.0 | 2.4 | |
| calc | 0.02 | 0.01 | 0.04 | 0.04 | 0.04 | 0.55 | 0.46 | 3.56 |
Lines marked calc are worked out here from filed figures; point at one for how.