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 | 1.5 | 2.0 | 4.2 | 4.3 | 2.6 | 6.7 | 9.2 | 8.1 | 10.7 | 14.2 |
| Growth | +37.0% | +112.1% | +1.7% | −40.4% | +160.9% | +36.7% | −11.3% | +31.9% | +32.6% | |
| Operating income | −9.9 | −8.9 | −6.2 | −5.2 | −4.2 | −2.1 | −6.2 | −2.8 | −2.8 | −3.4 |
| Net income | −10.2 | −8.9 | −7.3 | −5.6 | −4.2 | −1.3 | −6.1 | −2.8 | −2.8 | −2.7 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −0.47 | −0.21 | −0.19 | −0.17 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.0% | 44.6% | 50.6% | 53.7% | 29.8% | 37.4% | 15.7% | 35.5% | 34.2% | 21.9% |
| Operating margin | −682.0% | −446.2% | −145.9% | −120.4% | −163.9% | −31.3% | −67.9% | −34.6% | −25.9% | −24.2% |
| Net margin | −699.2% | −446.2% | −172.9% | −129.9% | −161.7% | −18.9% | −67.0% | −34.7% | −26.4% | −19.0% |
| Free cash flow margin | n/a | −394.1% | −123.6% | −88.7% | −129.6% | −30.0% | −29.0% | n/a | −21.3% | −12.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.0 | −7.3 | −4.1 | −3.4 | −3.3 | −1.9 | −2.6 | −2.9 | −2.2 | −1.7 |
| Capital expenditure | n/a | −0.5 | −1.1 | −0.5 | −0.1 | −0.2 | −0.0 | n/a | −0.1 | −0.1 |
| Free cash flow | n/a | −7.9 | −5.2 | −3.8 | −3.3 | −2.0 | −2.7 | n/a | −2.3 | −1.8 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.2 | 1.3 | 1.0 | 1.0 | 1.8 | 5.5 | 2.8 | n/a | n/a | n/a |
| Total debt | 0.0 | 0.0 | 3.6 | 1.4 | 1.1 | n/a | n/a | n/a | 0.2 | 0.8 |
| Net cash (debt) | 9.2 | 1.3 | −2.6 | −0.4 | 0.7 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 10.9 | 4.2 | −0.0 | 0.3 | 2.3 | 8.5 | 2.9 | 2.5 | 0.6 | 1.3 |
| Debt to equity | 0.00 | 0.00 | n/a | 4.99 | 0.49 | n/a | n/a | n/a | 0.39 | 0.58 |
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 | ||||||||||
| 9.2 | 1.3 | 1.0 | 1.0 | 1.8 | 5.5 | 2.8 | n/a | n/a | n/a | |
| 0.1 | 0.3 | 0.4 | 0.3 | 0.4 | 1.2 | 0.1 | 0.8 | 0.8 | 2.0 | |
| 0.3 | 1.4 | 1.2 | 0.6 | 0.9 | 0.7 | 1.0 | 1.2 | 1.5 | 1.7 | |
| 1.5 | 1.8 | 2.5 | 2.4 | 1.9 | 1.6 | 0.8 | 0.4 | 0.3 | 8.3 | |
| 11.8 | 5.4 | 5.8 | 5.1 | 5.8 | 9.7 | 5.5 | 4.8 | 3.3 | 12.8 | |
| Growth | −54.0% | +6.1% | −11.0% | +13.5% | +67.1% | −43.4% | −12.6% | −31.0% | +286.7% | |
| Liabilities | ||||||||||
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.1 | 0.3 | |
| 0.0 | 0.0 | 3.6 | 1.4 | 1.1 | n/a | n/a | n/a | 0.1 | 0.5 | |
| calc | 0.0 | 0.0 | 3.6 | 1.4 | 1.1 | n/a | n/a | n/a | 0.2 | 0.8 |
| 0.9 | 1.3 | 5.8 | 4.8 | 3.5 | 1.5 | 2.6 | 2.3 | 2.7 | 11.5 | |
| Equity | ||||||||||
| −24.9 | −33.8 | −41.2 | −46.7 | −50.9 | −52.2 | −58.0 | −60.8 | −63.6 | −66.3 | |
| 10.9 | 4.2 | −0.0 | 0.3 | 2.3 | 8.5 | 2.9 | 2.5 | 0.6 | 1.3 | |
| Growth | −61.9% | −100.8% | +719.1% | +265.9% | −65.5% | −14.7% | −76.9% | +130.1% | ||
| Per share and net cash | ||||||||||
| calc | 9.2 | 1.3 | −2.6 | −0.4 | 0.7 | n/a | n/a | n/a | n/a | n/a |
| 117.1 | 118.7 | 122.8 | 130.3 | 11.5 | 12.9 | 12.9 | 14.4 | 14.7 | 16.0 | |
| calc | 0.09 | 0.04 | −0.00 | 0.00 | 0.20 | 0.66 | 0.23 | 0.17 | 0.04 | 0.08 |
Lines marked calc are worked out here from filed figures; point at one for how.