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 | 34.8 | 46.6 | 57.1 | 58.1 | 38.4 | 47.3 | 26.2 | 30.6 | 15.4 | 4.6 |
| Growth | +34.2% | +22.5% | +1.6% | −33.9% | +23.2% | −44.6% | +16.6% | −49.5% | −70.1% | |
| Operating income | −6.1 | −9.4 | −14.5 | −1.7 | −5.7 | −13.6 | −11.1 | −6.0 | −3.8 | −2.0 |
| Net income | −6.5 | −10.1 | −14.0 | −1.3 | −5.2 | −2.8 | −9.8 | −6.0 | −3.8 | −1.8 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.3% | 9.9% | 4.2% | 9.5% | 1.6% | 0.2% | −0.7% | −1.4% | 2.9% | 7.7% |
| Operating margin | −17.7% | −20.2% | −25.4% | −2.9% | −14.8% | −28.7% | −42.4% | −19.7% | −24.3% | −42.3% |
| Net margin | −18.7% | −21.7% | −24.5% | −2.2% | −13.6% | −5.8% | −37.3% | −19.5% | −24.4% | −38.4% |
| Free cash flow margin | −2.0% | −2.8% | −9.4% | n/a | 0.8% | −19.4% | −12.2% | −6.8% | −13.3% | −21.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.6 | −1.3 | −5.4 | −4.3 | 0.3 | −8.8 | −3.2 | −2.0 | −2.1 | −0.9 |
| Capital expenditure | −0.1 | −0.0 | −0.0 | n/a | 0.0 | −0.3 | 0.0 | −0.1 | −0.0 | −0.1 |
| Free cash flow | −0.7 | −1.3 | −5.4 | n/a | 0.3 | −9.2 | −3.2 | −2.1 | −2.1 | −1.0 |
| Growth | −2,913.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.0 | 3.0 | 3.7 | 1.6 | 4.3 | 7.2 | 4.4 | 0.8 | 0.8 | 1.0 |
| Shareholders’ equity | 22.2 | 15.3 | 7.8 | 11.5 | 12.5 | 21.8 | 12.3 | 6.3 | 3.7 | 4.3 |
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 | ||||||||||
| 3.0 | 3.0 | 3.7 | 1.6 | 4.3 | 7.2 | 4.4 | 0.8 | 0.8 | 1.0 | |
| 3.3 | 7.2 | 6.4 | 3.3 | 2.4 | 3.4 | 1.7 | 0.8 | 1.6 | 0.5 | |
| 0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | |
| 5.0 | 5.3 | n/a | n/a | n/a | n/a | n/a | 0.0 | n/a | n/a | |
| 30.0 | 28.6 | 17.0 | 18.6 | 20.7 | 32.6 | 19.7 | 11.2 | 9.7 | 9.7 | |
| Growth | −4.9% | −40.6% | +9.3% | +11.4% | +57.9% | −39.8% | −42.9% | −13.8% | −0.1% | |
| Liabilities | ||||||||||
| 7.7 | 13.1 | 9.2 | 7.1 | 8.2 | 10.9 | 7.4 | 5.0 | 6.0 | 5.3 | |
| Equity | ||||||||||
| −10.4 | −20.5 | −34.5 | −35.8 | −41.0 | −43.7 | −53.5 | −59.7 | −63.5 | −65.2 | |
| 22.2 | 15.3 | 7.8 | 11.5 | 12.5 | 21.8 | 12.3 | 6.3 | 3.7 | 4.3 | |
| Growth | −31.3% | −48.7% | +46.2% | +9.4% | +73.5% | −43.5% | −49.1% | −41.5% | +18.7% | |
| Per share and net cash | ||||||||||
| 12.2 | 14.0 | 16.4 | 19.6 | 26.1 | 7.1 | 7.2 | 1.9 | 2.3 | 3.3 | |
| calc | 1.83 | 1.09 | 0.48 | 0.58 | 0.48 | 3.08 | 1.71 | 3.25 | 1.59 | 1.33 |
Lines marked calc are worked out here from filed figures; point at one for how.