Closing prices at the end of each trading day, from 11 Jun 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating income | n/a | n/a | −12.6 | −14.4 | −17.9 | −22.2 | −18.0 |
| Net income | −2.4 | −5.9 | −12.4 | −14.3 | −16.0 | −20.8 | −17.1 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | n/a | −1.31 | −1.47 | −1.93 | −1.57 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.1 | −5.7 | −10.6 | −12.8 | −14.3 | −17.8 | −15.7 |
| Capital expenditure | n/a | n/a | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 |
| Free cash flow | n/a | n/a | −10.6 | −12.8 | −14.4 | −17.8 | −15.7 |
| Growth | |||||||
| Buybacks | n/a | n/a | −0.9 | −2.5 | −0.5 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 1.2 | 19.2 | 51.5 | 37.2 | 21.9 | 7.5 | 4.4 |
| Shareholders’ equity | 0.9 | 19.7 | 71.6 | 56.0 | 40.9 | 21.2 | 6.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 1.2 | 19.2 | 51.5 | 37.2 | 21.9 | 7.5 | 4.4 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | |
| 1.4 | 20.4 | 74.0 | 58.8 | 43.6 | 25.6 | 11.0 | |
| Growth | +1,321.2% | +263.2% | −20.4% | −25.8% | −41.4% | −56.8% | |
| Liabilities | |||||||
| 0.5 | 0.7 | 2.4 | 2.8 | 2.7 | 4.4 | 4.5 | |
| Equity | |||||||
| −6.8 | −12.7 | −25.0 | −39.3 | −55.2 | −76.0 | −93.1 | |
| 0.9 | 19.7 | 71.6 | 56.0 | 40.9 | 21.2 | 6.5 | |
| Growth | +1,988.3% | +263.3% | −21.7% | −27.0% | −48.2% | −69.2% | |
| Per share and net cash | |||||||
| 2.0 | 6.2 | 11.1 | 10.9 | 10.7 | 10.8 | 11.3 | |
| calc | 0.48 | 3.17 | 6.45 | 5.16 | 3.82 | 1.96 | 0.58 |
Lines marked calc are worked out here from filed figures; point at one for how.