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 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | n/a | 0.0 | −2.0 | 48.6 | 45.8 | 46.9 |
| Growth | −5.8% | +2.3% | ||||
| Operating income | n/a | 1.7 | 0.2 | −1.3 | −0.6 | −11.0 |
| Net income | −0.7 | 1.8 | 0.4 | −3.8 | −2.6 | −21.2 |
| Growth | −78.3% | −1,105.0% | ||||
| EPS, diluted | n/a | n/a | n/a | −36.39 | −34.87 | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | 19.8% | 20.9% | 23.0% |
| Operating margin | n/a | n/a | −9.0% | −2.6% | −1.4% | −23.4% |
| Net margin | n/a | n/a | −19.0% | −7.9% | −5.6% | −45.3% |
| Free cash flow margin | n/a | n/a | n/a | 3.0% | 8.1% | −9.7% |
| FY2016 | FY2017 | FY2018 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −1.3 | −1.6 | 0.1 | 1.7 | 3.8 | −4.4 |
| Capital expenditure | n/a | n/a | n/a | −0.2 | −0.1 | −0.1 |
| Free cash flow | n/a | n/a | n/a | 1.4 | 3.7 | −4.5 |
| Growth | +156.7% | −222.5% |
| FY2016 | FY2017 | FY2018 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.7 | 1.3 | 1.3 | 0.1 | 0.0 | 0.7 |
| Total debt | 1.0 | 2.2 | 2.5 | 8.7 | 8.2 | 13.1 |
| Net cash (debt) | −0.3 | −1.0 | −1.1 | −8.7 | −8.2 | −12.3 |
| Shareholders’ equity | −0.1 | −0.9 | −1.2 | 2.4 | −3.1 | 12.5 |
| Debt to equity | n/a | n/a | n/a | 3.58 | n/a | 1.05 |
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 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 0.7 | 1.3 | 1.3 | 0.1 | 0.0 | 0.7 | |
| n/a | n/a | n/a | 2.6 | 2.8 | 4.9 | |
| n/a | n/a | n/a | 13.8 | 9.6 | 17.1 | |
| 0.0 | 0.0 | 0.0 | 1.8 | 1.6 | 2.1 | |
| n/a | n/a | n/a | 23.3 | 23.3 | 18.5 | |
| 1.2 | 1.6 | 1.5 | 52.7 | 47.2 | 51.4 | |
| Growth | +32.7% | −5.9% | +3,468.1% | −10.4% | +8.8% | |
| Liabilities | ||||||
| n/a | n/a | n/a | 3.6 | 1.9 | 3.7 | |
| 1.0 | 2.2 | 2.5 | 5.1 | 6.3 | 9.3 | |
| calc | 1.0 | 2.2 | 2.5 | 8.7 | 8.2 | 13.1 |
| n/a | n/a | n/a | 23.6 | 20.7 | 38.9 | |
| Equity | ||||||
| −189.6 | −191.4 | −191.8 | −190.6 | −196.1 | −218.0 | |
| −0.1 | −0.9 | −1.2 | 2.4 | −3.1 | 12.5 | |
| Growth | −225.5% | |||||
| Per share and net cash | ||||||
| calc | −0.3 | −1.0 | −1.1 | −8.7 | −8.2 | −12.3 |
| 40.9 | 54.4 | 54.4 | n/a | 5.2 | 8.8 | |
| calc | −0.00 | −0.02 | −0.02 | n/a | −0.59 | 1.42 |
Lines marked calc are worked out here from filed figures; point at one for how.