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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.8 | 1.3 | 1.7 | 1.6 | 2.4 | 2.9 | 2.9 | 3.5 | 3.1 |
| Growth | +70.8% | +29.8% | −4.7% | +50.1% | +21.9% | −1.1% | +20.6% | −11.6% | |
| Operating income | −7.1 | −7.6 | −9.3 | −10.0 | −14.7 | −10.2 | −8.2 | −5.9 | −7.2 |
| Net income | −2.1 | −5.7 | −8.3 | −9.3 | −13.1 | −9.7 | −6.8 | −5.8 | −7.4 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.20 | −0.23 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −939.7% | −586.1% | −552.2% | −625.9% | −612.7% | −346.9% | −283.9% | −168.8% | −232.8% |
| Net margin | −281.6% | −439.4% | −494.2% | −582.1% | −543.7% | −332.2% | −234.4% | −166.2% | −238.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.7 | −4.4 | −5.8 | −6.6 | −11.3 | −8.1 | −6.7 | −4.0 | −5.7 |
| Buybacks | −6.2 | −2.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.8 | 2.4 | 4.8 | 20.6 | 15.7 | 5.8 | 6.5 | 6.5 | 4.6 |
| Shareholders’ equity | 50.0 | 42.5 | 35.9 | 28.4 | 18.4 | 11.1 | 5.9 | 2.5 | 1.2 |
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 | |||||||||
| 5.8 | 2.4 | 4.8 | 20.6 | 15.7 | 5.8 | 6.5 | 6.5 | 4.6 | |
| 0.3 | 0.3 | 0.6 | 0.3 | 0.3 | 0.3 | 0.5 | 0.2 | 1.1 | |
| 50.7 | 43.3 | 37.5 | 30.1 | 21.3 | 13.7 | 8.2 | 9.9 | 9.9 | |
| Growth | −14.7% | −13.5% | −19.7% | −29.2% | −35.6% | −40.1% | +20.8% | +0.2% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | 1.6 | 2.9 | 2.6 | 2.3 | 7.5 | 8.7 | |
| Equity | |||||||||
| −27.4 | −33.0 | −41.4 | −50.7 | −63.7 | −73.5 | −80.3 | −86.1 | −93.5 | |
| 50.0 | 42.5 | 35.9 | 28.4 | 18.4 | 11.1 | 5.9 | 2.5 | 1.2 | |
| Growth | −15.1% | −15.5% | −20.7% | −35.4% | −39.7% | −47.0% | −58.0% | −50.1% | |
| Per share and net cash | |||||||||
| 28.3 | 26.7 | 27.4 | 27.5 | 28.2 | 28.6 | 28.8 | 29.8 | 36.2 | |
| calc | 1.76 | 1.59 | 1.31 | 1.03 | 0.65 | 0.39 | 0.20 | 0.08 | 0.03 |
Lines marked calc are worked out here from filed figures; point at one for how.