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 | 26.2 | 16.1 | 7.6 | 5.0 | 4.5 | 6.1 | 8.3 | 7.7 | 6.7 | 6.5 |
| Growth | −38.7% | −52.6% | −34.1% | −11.3% | +36.8% | +36.3% | −7.4% | −12.6% | −2.7% | |
| Operating income | −3.6 | −23.3 | −14.5 | −3.0 | −4.8 | −2.9 | −3.1 | −4.5 | −2.4 | −6.5 |
| Net income | −4.1 | −22.3 | −15.1 | −3.8 | −4.4 | −2.8 | −2.6 | −4.3 | −2.5 | −6.5 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −13.7% | −144.7% | −190.8% | −59.6% | −108.7% | −47.4% | −37.3% | −58.9% | −35.7% | −98.6% |
| Net margin | −15.7% | −138.6% | −197.9% | −76.5% | −97.6% | −45.2% | −31.3% | −56.0% | −37.3% | −98.5% |
| Free cash flow margin | −25.4% | −39.5% | −48.7% | −128.8% | −79.6% | −31.1% | −27.3% | −39.7% | −37.5% | −31.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.7 | −6.2 | −3.7 | −6.5 | −3.5 | −1.9 | −2.3 | −3.0 | −2.5 | −2.1 |
| Capital expenditure | −0.0 | −0.2 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 |
| Free cash flow | −6.7 | −6.4 | −3.7 | −6.5 | −3.5 | −1.9 | −2.3 | −3.1 | −2.5 | −2.1 |
| Growth | ||||||||||
| Buybacks | −3.0 | n/a | n/a | n/a | n/a | n/a | −0.9 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.9 | 2.9 | 0.1 | 0.6 | 2.1 | 3.4 | 1.2 | 0.6 | 1.7 | 0.2 |
| Shareholders’ equity | 28.8 | 10.3 | −1.1 | 2.6 | 3.3 | 2.8 | 2.5 | 3.0 | 5.3 | 11.7 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 5.9 | 2.9 | 0.1 | 0.6 | 2.1 | 3.4 | 1.2 | 0.6 | 1.7 | 0.2 | |
| 2.2 | 0.9 | 0.8 | 0.7 | 1.0 | 1.4 | 1.3 | 1.1 | 1.2 | 0.8 | |
| 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 20.2 | 5.6 | 0.3 | 0.3 | 0.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | |
| 41.1 | 19.0 | 5.4 | 6.6 | 8.7 | 9.0 | 6.8 | 6.3 | 8.0 | 17.9 | |
| Growth | −53.8% | −71.3% | +21.1% | +31.6% | +3.6% | −23.9% | −7.5% | +26.2% | +123.9% | |
| Liabilities | ||||||||||
| 12.4 | 8.7 | 6.6 | 4.0 | 5.3 | 5.9 | 4.5 | 3.8 | 3.1 | 6.7 | |
| Equity | ||||||||||
| 47.5 | −69.7 | −84.8 | −88.7 | −93.0 | −95.8 | −98.4 | −99.9 | −102.4 | −108.9 | |
| 28.8 | 10.3 | −1.1 | 2.6 | 3.3 | 2.8 | 2.5 | 3.0 | 5.3 | 11.7 | |
| Growth | −64.2% | −110.8% | +31.1% | −16.6% | −8.8% | +19.7% | +74.6% | +120.8% | ||
| Per share and net cash | ||||||||||
| 3.6 | 4.0 | 4.9 | 8.9 | 12.8 | 8.0 | 10.4 | 1.1 | 1.8 | 7.3 | |
| calc | 7.95 | 2.60 | −0.23 | 0.29 | 0.26 | 0.35 | 0.25 | 2.66 | 2.92 | 1.61 |
Lines marked calc are worked out here from filed figures; point at one for how.