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 | 19.2 | 1.6 | 18.5 | 15.6 | 15.4 | 20.3 | 28.4 | 25.9 | 19.1 | 20.8 |
| Growth | −91.5% | +1,031.7% | −16.0% | −1.2% | +31.9% | +40.0% | −8.6% | −26.4% | +8.7% | |
| Operating income | −0.7 | −0.2 | −1.7 | −2.6 | −11.4 | −23.5 | −30.0 | −50.8 | −42.6 | −14.4 |
| Net income | −1.0 | −0.6 | 1.5 | −2.9 | 1.9 | −33.1 | −59.8 | −60.6 | −46.9 | −23.9 |
| Growth | −297.2% | −1,844.0% | ||||||||
| EPS, diluted | n/a | −0.04 | 0.09 | −0.11 | 0.03 | −0.68 | −6.84 | −8.20 | −6.63 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −3.4% | −13.8% | −9.2% | −16.8% | −74.4% | −116.0% | −105.6% | −195.8% | −223.1% | −69.5% |
| Net margin | −5.0% | −35.3% | 7.9% | −18.6% | 12.4% | −163.3% | −210.8% | −233.8% | −245.6% | −115.3% |
| Free cash flow margin | 27.1% | −137.4% | −12.9% | −40.4% | −46.5% | −114.9% | −101.5% | −77.2% | −46.6% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.5 | −1.3 | −1.4 | −5.3 | −6.8 | −9.0 | −27.0 | −19.2 | −8.8 | −9.1 |
| Capital expenditure | −0.3 | −1.0 | −1.0 | −0.9 | −0.3 | −14.3 | −1.9 | −0.8 | −0.1 | n/a |
| Free cash flow | 5.2 | −2.2 | −2.4 | −6.3 | −7.2 | −23.3 | −28.8 | −20.0 | −8.9 | n/a |
| Growth | −143.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.9 | 4.2 | 2.4 | 1.1 | 5.2 | 56.6 | 16.2 | 6.6 | 11.4 | 6.2 |
| Total debt | 6.5 | 2.7 | 2.4 | 2.8 | 2.3 | 59.6 | 57.3 | 55.2 | 2.4 | 5.7 |
| Net cash (debt) | −0.6 | 1.5 | 0.0 | −1.7 | 2.9 | −3.0 | −41.2 | −48.6 | 9.0 | 0.5 |
| Shareholders’ equity | 3.3 | 4.8 | 7.6 | 12.3 | 76.5 | 161.8 | 125.6 | 63.9 | 19.9 | −0.8 |
| Debt to equity | 1.96 | 0.56 | 0.32 | 0.22 | 0.03 | 0.37 | 0.46 | 0.86 | 0.12 | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 19.2 | 1.6 | 18.5 | 15.6 | 15.4 | 20.3 | 28.4 | 25.9 | 19.1 | 20.8 | |
| Growth | −91.5% | +1,031.7% | −16.0% | −1.2% | +31.9% | +40.0% | −8.6% | −26.4% | +8.7% | |
| n/a | 11.0 | 11.9 | 12.6 | n/a | 16.8 | 37.5 | n/a | n/a | n/a | |
| 0.4 | 0.1 | 0.1 | 0.0 | 0.2 | 1.1 | 1.3 | 1.7 | 0.3 | 0.3 | |
| 7.3 | 6.5 | 7.1 | 6.7 | 14.7 | 27.0 | 25.4 | 51.3 | 38.2 | 12.3 | |
| −0.7 | −0.2 | −1.7 | −2.6 | −11.4 | −23.5 | −30.0 | −50.8 | −42.6 | −14.4 | |
| Growth | ||||||||||
| −0.9 | −0.6 | 1.5 | −2.7 | 0.3 | −40.2 | −42.7 | −74.0 | −53.7 | −27.5 | |
| 0.0 | −0.0 | 0.0 | −0.1 | −1.8 | −4.0 | 0.2 | 0.0 | 0.0 | n/a | |
| −1.0 | −0.6 | 1.5 | −2.9 | 1.9 | −33.1 | −59.8 | −60.6 | −46.9 | −23.9 | |
| Growth | −297.2% | −1,844.0% | ||||||||
| Per share | ||||||||||
| n/a | −0.04 | 0.09 | −0.11 | 0.05 | −0.68 | −6.84 | −8.20 | −6.63 | n/a | |
| n/a | −0.04 | 0.09 | −0.11 | 0.03 | −0.68 | −6.84 | −8.20 | −6.63 | n/a | |
| Growth | −222.2% | −2,366.7% | ||||||||
| n/a | 14.4 | 16.7 | 0.9 | 3.5 | 51.5 | 5.6 | 7.0 | 7.1 | 9.0 | |
| n/a | 14.4 | 16.9 | 0.9 | 6.0 | 51.5 | 5.6 | 7.0 | 7.7 | 9.0 | |
| Growth | +17.4% | −95.0% | +608.0% | +756.0% | −89.2% | +25.4% | +10.1% | +16.7% | ||
† The diluted share count jumps at 2019 and 2020 and 2021 and 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.