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 | 3.0 | 6.3 | 4.0 | 2.3 | 2.8 | 5.1 | 7.0 | 7.8 | 6.9 | 5.9 |
| Growth | +111.8% | −35.8% | −43.9% | +25.1% | +80.3% | +37.3% | +10.5% | −10.6% | −14.3% | |
| Operating income | −4.2 | −4.3 | 0.0 | −1.1 | −5.2 | −4.9 | −9.9 | −8.8 | −4.0 | −6.8 |
| Net income | −4.2 | −4.3 | −6.9 | −14.6 | −9.7 | −5.1 | −11.9 | −8.5 | −4.3 | −7.2 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 75.5% | 48.6% | −3.0% | −8.5% | 72.0% | 67.3% | 65.2% | 18.5% | 81.4% | 76.9% |
| Operating margin | −141.2% | −67.8% | 0.0% | −47.1% | −183.4% | −96.6% | −141.4% | −113.8% | −57.9% | −115.0% |
| Net margin | −140.8% | −67.8% | −169.8% | −643.4% | −341.0% | −99.0% | −169.7% | −109.9% | −62.1% | −120.6% |
| Free cash flow margin | −151.2% | −41.8% | −41.2% | −82.9% | −175.8% | −176.4% | −89.9% | −48.9% | −42.2% | −78.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.4 | −2.5 | −1.6 | −1.9 | −5.0 | −9.0 | −6.2 | −3.8 | −2.9 | −4.7 |
| Capital expenditure | −0.1 | −0.2 | −0.1 | −0.0 | −0.0 | −0.0 | −0.1 | −0.0 | −0.0 | −0.0 |
| Free cash flow | −4.5 | −2.6 | −1.7 | −1.9 | −5.0 | −9.0 | −6.3 | −3.8 | −2.9 | −4.7 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.1 | 0.3 | 0.3 | 0.1 | 17.0 | 7.8 | 2.6 | 0.5 | 0.4 | 2.7 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.4 | 0.3 | 0.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 7.8 | 2.2 | 0.2 | 0.4 | n/a |
| Shareholders’ equity | 15.5 | 13.8 | 10.5 | −2.3 | 20.3 | 15.6 | 5.3 | 1.1 | 3.8 | 5.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.08 | 0.31 | 0.01 | 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 | ||||||||||
| 1.1 | 0.3 | 0.3 | 0.1 | 17.0 | 7.8 | 2.6 | 0.5 | 0.4 | 2.7 | |
| 1.6 | 2.9 | 1.6 | 0.1 | 0.5 | 1.0 | 1.5 | 1.2 | 0.7 | 1.2 | |
| 0.5 | 0.9 | 1.0 | 0.4 | 0.3 | 4.9 | 4.4 | 0.4 | 0.4 | 0.4 | |
| 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | |
| n/a | n/a | n/a | n/a | 1.3 | 1.3 | 0.0 | n/a | n/a | n/a | |
| 17.3 | 16.1 | 11.7 | 2.5 | 22.5 | 17.8 | 11.3 | 4.5 | 8.6 | 8.3 | |
| Growth | −7.0% | −27.3% | −78.6% | +802.0% | −21.1% | −36.2% | −60.2% | +90.7% | −3.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.1 | 0.1 | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.3 | 0.2 | 0.0 | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.4 | 0.3 | 0.0 | n/a |
| 1.8 | 2.3 | 1.2 | 4.8 | 2.2 | 2.2 | 6.0 | 3.5 | 4.8 | 3.2 | |
| Equity | ||||||||||
| −62.8 | −67.1 | −75.1 | −89.7 | −99.5 | −104.6 | −116.5 | −125.0 | −129.3 | −136.5 | |
| 15.5 | 13.8 | 10.5 | −2.3 | 20.3 | 15.6 | 5.3 | 1.1 | 3.8 | 5.1 | |
| Growth | −11.0% | −23.9% | −121.8% | −23.2% | −66.0% | −79.9% | +254.7% | +35.4% | ||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 7.8 | 2.2 | 0.2 | 0.4 | n/a |
| 6.1 | 7.7 | 14.0 | 1.8 | 7.8 | 7.9 | 0.6 | 1.0 | 0.4 | 1.1 | |
| calc | 2.54 | 1.79 | 0.75 | −1.26 | 2.60 | 1.99 | 9.59 | 1.03 | 10.15 | 4.71 |
Lines marked calc are worked out here from filed figures; point at one for how.