Closing prices at the end of each trading day, from 13 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | |||||||||
| Operating income | −4.5 | −6.8 | −11.6 | −12.7 | −13.6 | −14.0 | −21.3 | −26.7 | −34.4 |
| Net income | −4.3 | −5.7 | −10.6 | −12.3 | −13.6 | −13.7 | −19.4 | −24.4 | −32.8 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −1,352.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | n/a | −1,146.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | −1,149.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.9 | −5.7 | −9.1 | −9.2 | −12.3 | −11.5 | −18.7 | −22.1 | −29.1 |
| Capital expenditure | −0.0 | −0.1 | −0.0 | −0.0 | −0.0 | −0.1 | −0.0 | −0.0 | −0.0 |
| Free cash flow | −3.9 | −5.7 | −9.1 | −9.2 | −12.3 | −11.6 | −18.8 | −22.1 | −29.1 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.4 | 16.8 | 3.9 | 7.4 | 4.7 | 4.7 | 4.5 | 3.0 | 15.6 |
| Shareholders’ equity | 0.8 | 17.0 | 7.6 | 26.0 | 44.0 | 31.8 | 51.1 | 40.7 | 56.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 1.4 | 16.8 | 3.9 | 7.4 | 4.7 | 4.7 | 4.5 | 3.0 | 15.6 | |
| 0.1 | 0.8 | 0.8 | 0.3 | 0.1 | 0.1 | 0.4 | 0.2 | 0.3 | |
| 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
| 1.8 | 18.3 | 9.1 | 28.1 | 45.6 | 34.4 | 54.2 | 46.3 | 61.4 | |
| Growth | +917.7% | −50.6% | +210.3% | +62.1% | −24.5% | +57.5% | −14.4% | +32.4% | |
| Equity | |||||||||
| −40.2 | −46.0 | −56.6 | −68.9 | −82.5 | −96.2 | −115.6 | −140.0 | −172.8 | |
| 0.8 | 17.0 | 7.6 | 26.0 | 44.0 | 31.8 | 51.1 | 40.7 | 56.1 | |
| Growth | +2,030.8% | −55.3% | +241.5% | +69.2% | −27.7% | +60.4% | −20.2% | +37.8% | |
| Per share and net cash | |||||||||
| 6.4 | 12.0 | 12.0 | 18.7 | 26.4 | 26.4 | 38.0 | 42.8 | 53.7 | |
| calc | 0.13 | 1.42 | 0.63 | 1.39 | 1.66 | 1.20 | 1.35 | 0.95 | 1.04 |
Lines marked calc are worked out here from filed figures; point at one for how.