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 | 0.9 | 1.1 | 1.2 | 0.8 | 0.7 | 0.7 | 1.1 | 1.5 | 1.5 | 0.8 |
| Growth | +32.6% | +4.4% | −32.1% | −17.2% | +10.8% | +48.5% | +34.4% | +2.4% | −44.9% | |
| Operating income | 0.2 | 0.5 | 1.4 | 0.2 | 0.4 | 1.1 | −1.8 | 0.1 | 0.1 | 3.6 |
| Net income | 0.2 | 0.5 | 1.1 | 0.2 | 0.3 | 0.8 | −1.3 | 0.1 | 0.3 | 3.0 |
| Growth | +206.4% | +113.3% | −77.6% | +35.8% | +141.4% | −260.8% | +75.0% | +1,102.9% | ||
| EPS, diluted | n/a | 0.00 | 0.00 | 0.00 | 0.00 | n/a | −0.67 | 0.07 | 0.12 | 1.47 |
| Growth | +71.4% | +1,125.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 21.7% | 47.3% | 114.5% | 23.6% | 56.4% | 142.8% | −166.7% | 8.2% | 7.7% | 434.2% |
| Net margin | 19.8% | 45.7% | 93.3% | 30.8% | 50.5% | 110.0% | −119.2% | 9.6% | 16.4% | 359.0% |
| Free cash flow margin | 30.9% | 21.8% | 15.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.3 | 0.4 | 0.2 | 0.2 | 0.1 | −0.3 | 0.4 | 0.9 | 0.2 | 0.5 |
| Capital expenditure | −0.0 | −0.2 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.3 | 0.2 | 0.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −6.7% | −25.2% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.2 | −0.1 | −0.2 | −0.1 |
| Dividends paid | n/a | −0.2 | −0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.1 | 1.7 | 1.9 | 3.3 | 6.5 | 7.4 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 14.0 | 14.3 | 15.2 | 15.4 | 15.8 | 16.6 | 17.4 | 18.3 | 18.6 | 21.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.3 | 0.4 | 0.2 | 0.2 | 0.1 | −0.3 | 0.4 | 0.9 | 0.2 | 0.5 | |
| Growth | +44.0% | −40.2% | −19.4% | −28.0% | −288.1% | +112.0% | −76.7% | +124.5% | ||
| n/a | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | |
| Investment | ||||||||||
| −0.0 | −0.2 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.3 | 0.2 | 0.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −6.7% | −25.2% | ||||||||
| −2.0 | 0.4 | 0.2 | 1.2 | 3.0 | 1.2 | −0.5 | −0.4 | −4.1 | 14.3 | |
| Financing | ||||||||||
| 0.0 | −0.2 | −0.2 | n/a | n/a | 0.0 | −0.2 | −0.1 | −0.2 | −0.1 | |
| n/a | −0.2 | −0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | −0.2 | −0.1 | −0.2 | −0.1 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.