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. 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.4 | 0.4 | 0.5 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 |
| Growth | +0.7% | +9.4% | −14.5% | −40.7% | −41.8% | +23.4% | −13.4% | +18.7% | ||
| Net income | 3.5 | 1.9 | 0.8 | −0.2 | −0.6 | −4.1 | 5.6 | 4.3 | 1.9 | −24.8 |
| Growth | −46.3% | −56.4% | −125.3% | −23.2% | −55.4% | −1,385.4% | ||||
| EPS, diluted | 0.12 | 0.07 | 0.03 | −0.01 | −0.02 | −0.07 | 0.62 | 0.49 | 0.04 | −3.23 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 419.1% | 181.5% | −42.0% | −152.9% | −1,626.5% | 3,886.9% | 2,417.3% | 1,244.5% | −13,475.5% |
| Free cash flow margin | n/a | −2,333.9% | 35.0% | 1,729.5% | −3,326.2% | −206.4% | 4,138.6% | 4,126.3% | 809.7% | −7.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.9 | −10.2 | 0.2 | 8.5 | −13.6 | 0.6 | 6.3 | 7.6 | 1.4 | 0.2 |
| Capital expenditure | −0.2 | −0.2 | −0.1 | −0.0 | −0.4 | −1.1 | −0.3 | −0.2 | −0.1 | −0.2 |
| Free cash flow | 0.8 | −10.4 | 0.2 | 8.5 | −14.0 | −0.5 | 6.0 | 7.4 | 1.3 | −0.0 |
| Growth | −1,451.8% | +5,308.9% | −264.5% | +23.1% | −83.0% | −101.0% | ||||
| Buybacks | −4.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.4 | 22.2 | 16.7 | 15.6 | 96.1 | 231.5 | 16.1 | 105.2 | 61.4 | 10.5 |
| Shareholders’ equity | 45.5 | 47.7 | 48.4 | 48.8 | 48.9 | 141.0 | 279.5 | 281.7 | 285.0 | 262.8 |
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 | ||||||||||
| 18.4 | 22.2 | 16.7 | 15.6 | 96.1 | 231.5 | 16.1 | 105.2 | 61.4 | 10.5 | |
| 2.5 | 2.4 | 2.2 | 2.8 | 2.5 | 10.3 | 10.3 | 9.2 | 8.9 | 8.7 | |
| n/a | n/a | n/a | n/a | 0.0 | 26.0 | 25.9 | 25.9 | 25.9 | 0.0 | |
| 429.1 | 413.7 | 409.4 | 440.4 | 483.4 | 1,093.5 | 1,184.3 | 1,406.7 | 1,334.9 | 1,345.6 | |
| Growth | −3.6% | −1.0% | +7.6% | +9.8% | +126.2% | +8.3% | +18.8% | −5.1% | +0.8% | |
| Liabilities | ||||||||||
| 383.6 | 366.0 | 361.0 | 391.5 | 434.5 | 952.4 | 904.6 | 1,124.7 | 1,049.7 | 1,082.6 | |
| Equity | ||||||||||
| 6.0 | 7.8 | 8.6 | 8.4 | 7.8 | 3.7 | 9.3 | 12.4 | 12.7 | −15.2 | |
| 45.5 | 47.7 | 48.4 | 48.8 | 48.9 | 141.0 | 279.5 | 281.7 | 285.0 | 262.8 | |
| Growth | +4.8% | +1.5% | +0.9% | +0.1% | +188.4% | +98.2% | +0.8% | +1.2% | −7.8% | |