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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31.0 | 19.8 | 18.1 | 12.7 | 16.8 | 9.9 | 6.0 | 5.7 | 4.9 | 3.6 |
| Growth | −36.0% | −8.8% | −29.8% | +32.5% | −41.4% | −39.5% | −4.2% | −15.0% | −26.7% | |
| Operating income | −16.8 | −11.3 | −9.1 | −7.0 | −4.1 | −8.7 | −9.3 | −4.0 | −1.8 | −1.0 |
| Net income | −16.9 | −11.3 | −9.1 | −7.4 | −6.0 | −7.9 | −10.3 | −4.3 | −1.6 | −1.0 |
| Growth | ||||||||||
| EPS, diluted | −1.45 | −0.95 | n/a | n/a | −1.83 | −1.73 | −8.88 | −1.32 | −0.32 | −0.18 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.8% | 24.3% | 18.8% | 15.5% | 30.8% | 17.2% | −5.3% | 3.9% | 14.4% | 18.9% |
| Operating margin | −54.3% | −56.8% | −50.2% | −54.7% | −24.2% | −88.3% | −155.7% | −69.5% | −37.9% | −28.8% |
| Net margin | −54.5% | −56.8% | −50.3% | −58.0% | −35.5% | −79.9% | −172.2% | −75.1% | −32.6% | −28.8% |
| Free cash flow margin | −58.6% | −30.4% | −37.8% | −53.2% | −15.9% | −103.5% | −113.2% | −43.9% | −27.1% | −41.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −16.6 | −5.9 | −6.8 | −6.6 | −2.5 | −9.8 | −6.7 | −2.4 | −1.3 | −1.4 |
| Capital expenditure | −1.6 | −0.2 | −0.1 | −0.1 | −0.2 | −0.4 | −0.0 | −0.1 | −0.0 | −0.1 |
| Free cash flow | −18.2 | −6.0 | −6.9 | −6.8 | −2.7 | −10.2 | −6.8 | −2.5 | −1.3 | −1.5 |
| Growth | ||||||||||
| Buybacks | −0.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.6 | 10.8 | 6.3 | 0.4 | 1.8 | 2.7 | 0.1 | 2.0 | 0.6 | 1.1 |
| Shareholders’ equity | 29.9 | 19.3 | 11.1 | 4.0 | 4.3 | 6.2 | −0.5 | 3.1 | 2.9 | 4.1 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 24.8% | 24.3% | 18.8% | 15.5% | 30.8% | 17.2% | −5.3% | 3.9% | 14.4% | 18.9% | |
| −54.3% | −56.8% | −50.2% | −54.7% | −24.2% | −88.3% | −155.7% | −69.5% | −37.9% | −28.8% | |
| −54.4% | −57.4% | −50.3% | −58.0% | −35.6% | −79.9% | −172.2% | −75.0% | −32.6% | −28.8% | |
| −54.5% | −56.8% | −50.3% | −58.0% | −35.5% | −79.9% | −172.2% | −75.1% | −32.6% | −28.8% | |
| −58.6% | −30.4% | −37.8% | −53.2% | −15.9% | −103.5% | −113.2% | −43.9% | −27.1% | −41.0% | |
| Spending | ||||||||||
| 11.4% | 14.8% | 14.3% | 10.1% | 8.4% | 19.2% | 25.0% | 10.3% | 10.8% | 11.6% | |
| 64.9% | 57.0% | 54.1% | 58.6% | 46.9% | 86.5% | 119.8% | 63.1% | 41.5% | 36.1% | |
| 5.2% | 0.8% | 0.3% | 1.0% | 1.3% | 4.5% | 0.7% | 1.2% | 0.4% | 1.5% | |
| Returns | ||||||||||
| −56.4% | −58.4% | −82.4% | −184.5% | −140.6% | −127.0% | n/a | −140.7% | −54.3% | −25.0% | |
| −48.3% | −50.9% | −49.3% | −62.8% | −48.2% | −54.8% | −121.0% | −42.1% | −28.2% | −20.1% | |
| Balance and payout | ||||||||||
| 14.4% | 12.9% | 40.2% | 66.0% | 65.7% | 56.9% | 105.6% | 70.1% | 48.1% | 19.6% | |