Closing prices at the end of each trading day, from 20 Dec 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.7 | 5.9 | 4.2 | 2.0 | 2.5 | 4.1 | 3.5 | 2.7 | 2.0 |
| Growth | +58.1% | −28.6% | −52.7% | +23.8% | +67.1% | −14.0% | −24.3% | −24.6% | |
| Operating income | −1.6 | 0.1 | −1.6 | −7.3 | −6.1 | −4.6 | −3.5 | −5.9 | −4.6 |
| Net income | −1.6 | 0.1 | −1.7 | −7.0 | −6.1 | −3.1 | −2.6 | −6.3 | −5.1 |
| Growth | −1,248.6% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.82 | −0.35 | −0.26 | −0.55 | −0.35 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −41.9% | 2.4% | −38.3% | −367.0% | −248.8% | −112.2% | −99.2% | −222.4% | −227.5% |
| Net margin | −43.3% | 2.5% | −40.0% | −351.0% | −248.0% | −74.8% | −75.0% | −237.6% | −253.2% |
| Free cash flow margin | −9.9% | 32.8% | −10.5% | n/a | −157.4% | −78.3% | n/a | n/a | −272.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.2 | 1.9 | −0.4 | −5.2 | −3.5 | −3.2 | −3.0 | −3.1 | −5.4 |
| Capital expenditure | −0.2 | −0.0 | 0.0 | n/a | −0.3 | −0.0 | n/a | n/a | −0.0 |
| Free cash flow | −0.4 | 1.9 | −0.4 | n/a | −3.9 | −3.2 | n/a | n/a | −5.5 |
| Growth | −122.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 0.9 | 12.2 | 6.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total debt | n/a | n/a | 2.0 | 1.0 | 1.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | 10.2 | 5.9 | −1.0 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −19.4 | 5.1 | 16.2 | 12.4 | 7.8 | 17.3 | 14.7 | 18.2 | 19.7 |
| Debt to equity | n/a | n/a | 0.12 | 0.08 | 0.13 | n/a | n/a | n/a | n/a |
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 | |||||||||
| 0.2 | 0.9 | 12.2 | 6.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| n/a | 0.8 | 0.4 | 1.1 | 1.0 | 0.5 | 0.6 | 0.3 | 0.3 | |
| n/a | 0.2 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | |
| n/a | 9.9 | 21.2 | 15.6 | 12.1 | 20.6 | 17.7 | 21.9 | 22.8 | |
| Growth | +114.2% | −26.4% | −22.4% | +70.2% | −13.9% | +23.6% | +3.8% | ||
| Liabilities | |||||||||
| n/a | n/a | 2.0 | 1.0 | 1.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | 2.0 | 1.0 | 1.0 | n/a | n/a | n/a | n/a |
| n/a | 4.8 | 5.0 | 3.2 | 4.3 | 3.3 | 3.0 | 3.7 | 3.1 | |
| Equity | |||||||||
| n/a | −19.1 | −20.8 | −27.7 | −33.8 | −36.9 | −39.6 | −45.9 | −51.0 | |
| −19.4 | 5.1 | 16.2 | 12.4 | 7.8 | 17.3 | 14.7 | 18.2 | 19.7 | |
| Growth | +219.2% | −23.7% | −36.7% | +121.5% | −15.2% | +23.8% | +8.1% | ||
| Per share and net cash | |||||||||
| calc | n/a | n/a | 10.2 | 5.9 | −1.0 | n/a | n/a | n/a | n/a |
| n/a | 6.0 | 7.4 | 7.4 | 7.4 | 10.1 | 10.1 | 13.6 | 15.0 | |
| calc | n/a | 0.85 | 2.20 | 1.67 | 1.05 | 1.71 | 1.45 | 1.34 | 1.31 |
Lines marked calc are worked out here from filed figures; point at one for how.