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 | 9.0 | 11.6 | 7.1 | 6.6 | 6.9 | 5.5 | 5.6 | 4.3 | 3.0 | 3.5 |
| Growth | +29.3% | −38.8% | −6.4% | +3.5% | −20.1% | +1.7% | −23.2% | −30.8% | +17.0% | |
| Operating income | −7.1 | −0.5 | −4.8 | −3.0 | −2.2 | −4.0 | −3.0 | −3.2 | −3.7 | −3.6 |
| Net income | −6.1 | 1.1 | −3.2 | −1.7 | −1.3 | −3.4 | −2.8 | −3.4 | −2.3 | −1.6 |
| Growth | −394.0% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.12 | −0.31 | −0.25 | −0.31 | −0.21 | −0.14 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.9% | 56.0% | 49.5% | 53.9% | 57.0% | 52.9% | 58.2% | 57.0% | 49.7% | 52.4% |
| Operating margin | −79.5% | −4.2% | −67.9% | −45.4% | −31.3% | −72.4% | −54.1% | −73.5% | −124.7% | −103.6% |
| Net margin | −67.6% | 9.4% | −45.0% | −25.0% | −18.8% | −62.4% | −49.3% | −79.2% | −77.3% | −44.7% |
| Free cash flow margin | −68.9% | −11.2% | −56.0% | −24.3% | −30.5% | −76.7% | −45.9% | −29.0% | −80.1% | −58.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.7 | −1.1 | −3.9 | −1.6 | −2.1 | −4.1 | −2.5 | −1.2 | −2.3 | −2.0 |
| Capital expenditure | −0.5 | −0.2 | −0.1 | −0.0 | −0.0 | −0.1 | −0.1 | −0.1 | −0.0 | −0.0 |
| Free cash flow | −6.2 | −1.3 | −4.0 | −1.6 | −2.1 | −4.2 | −2.6 | −1.2 | −2.4 | −2.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 65.7 | 63.7 | 59.3 | 57.7 | 45.7 | 41.5 | 38.8 | 38.5 | 34.8 | 28.7 |
| Shareholders’ equity | 59.7 | 61.4 | 58.2 | 55.5 | 54.1 | 50.9 | 48.6 | 43.5 | 40.3 | 37.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −5.7 | −1.1 | −3.9 | −1.6 | −2.1 | −4.1 | −2.5 | −1.2 | −2.3 | −2.0 | |
| Growth | ||||||||||
| Investment | ||||||||||
| −0.5 | −0.2 | −0.1 | −0.0 | −0.0 | −0.1 | −0.1 | −0.1 | −0.0 | −0.0 | |
| calc | −6.2 | −1.3 | −4.0 | −1.6 | −2.1 | −4.2 | −2.6 | −1.2 | −2.4 | −2.0 |
| Growth | ||||||||||
| calc | −0.56 | −0.12 | −0.36 | −0.15 | −0.19 | −0.38 | −0.23 | −0.11 | −0.22 | −0.18 |
| 3.3 | 0.9 | −0.1 | −0.1 | −10.0 | −0.0 | −0.1 | 0.8 | −1.1 | −4.3 | |
| Financing | ||||||||||
| −3.7 | −2.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.