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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Growth | ||||||||||
| Operating income | −3.9 | −8.7 | −15.0 | −17.5 | −19.7 | −23.0 | −30.6 | −29.6 | −26.6 | −25.1 |
| Net income | −3.9 | −9.8 | −11.9 | −13.2 | −17.4 | −15.9 | −29.0 | −29.8 | −26.0 | −33.6 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.8 | −7.3 | −12.2 | −17.2 | −17.8 | −19.0 | −27.6 | −23.6 | −23.9 | −22.7 |
| Capital expenditure | −0.0 | −0.0 | −0.4 | −0.1 | −0.4 | −0.0 | −0.1 | −0.1 | −0.0 | 0.0 |
| Free cash flow | −3.8 | −7.4 | −12.6 | −17.3 | −18.1 | −19.0 | −27.7 | −23.7 | −23.9 | −22.7 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.0 | 7.7 | 7.1 | 10.7 | 15.2 | 70.9 | 43.1 | 23.6 | 4.3 | 8.9 |
| Shareholders’ equity | 15.0 | 17.1 | 14.3 | 15.6 | 17.8 | 79.0 | 52.2 | 30.9 | 11.2 | 15.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 5.0 | 7.7 | 7.1 | 10.7 | 15.2 | 70.9 | 43.1 | 23.6 | 4.3 | 8.9 | |
| n/a | n/a | 0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | 0.0 | 0.5 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | |
| 16.4 | 19.5 | 19.6 | 25.2 | 29.0 | 84.1 | 57.4 | 38.2 | 16.9 | 22.1 | |
| Growth | +18.8% | +0.5% | +28.8% | +15.0% | +189.7% | −31.7% | −33.4% | −55.7% | +30.7% | |
| Liabilities | ||||||||||
| 1.4 | 2.4 | 5.3 | 9.7 | 11.3 | 5.1 | 5.2 | 12.1 | 5.7 | 7.1 | |
| Equity | ||||||||||
| −4.7 | −14.5 | −26.4 | −39.6 | −56.9 | −72.8 | −101.8 | −131.6 | −172.4 | −206.0 | |
| 15.0 | 17.1 | 14.3 | 15.6 | 17.8 | 79.0 | 52.2 | 30.9 | 11.2 | 15.0 | |
| Growth | +14.4% | −16.6% | +9.1% | +14.1% | +344.8% | −33.9% | −40.7% | −63.8% | +33.9% | |
| Per share and net cash | ||||||||||
| 12.2 | 21.5 | 28.5 | 7.6 | 11.5 | 28.6 | 1.9 | 2.2 | 0.1 | 3.2 | |
| calc | 1.23 | 0.80 | 0.50 | 2.04 | 1.54 | 2.76 | 27.35 | 13.88 | 82.93 | 4.69 |
Lines marked calc are worked out here from filed figures; point at one for how.