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 | n/a | 11.3 | 9.6 | 8.4 | 5.4 | 10.3 | 8.8 | 9.8 | 8.6 | 9.0 |
| Growth | −14.7% | −13.0% | −35.1% | +89.5% | −14.5% | +11.6% | −12.2% | +4.0% | ||
| Operating income | −6.5 | −5.2 | −8.0 | −4.0 | −7.5 | −7.4 | −8.8 | −7.1 | −6.8 | −5.7 |
| Net income | −5.9 | −5.2 | −7.4 | −7.5 | −7.3 | −6.8 | −8.7 | −6.9 | −4.7 | −5.7 |
| Growth | ||||||||||
| EPS, diluted | −0.22 | −0.16 | −0.21 | −0.16 | −0.12 | −0.10 | n/a | n/a | −0.06 | −0.07 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 61.8% | 46.1% | 68.3% | 66.6% | 61.3% | 55.7% | 69.1% | 74.6% | 71.4% |
| Operating margin | n/a | −46.4% | −83.1% | −47.8% | −137.1% | −71.6% | −100.2% | −72.3% | −78.3% | −63.5% |
| Net margin | n/a | −46.0% | −77.2% | −89.8% | −134.9% | −66.2% | −98.9% | −70.5% | −54.6% | −63.8% |
| Free cash flow margin | n/a | −11.0% | −17.0% | −21.4% | −128.9% | −39.3% | −68.6% | n/a | −34.0% | −32.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.4 | −1.2 | −1.6 | −1.8 | −7.0 | −4.0 | −6.0 | −5.3 | −2.9 | −2.9 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | n/a | −0.0 | −0.0 |
| Free cash flow | −5.4 | −1.2 | −1.6 | −1.8 | −7.0 | −4.0 | −6.0 | n/a | −2.9 | −2.9 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.6 | 2.6 | 0.7 | 1.5 | 14.2 | 14.8 | 8.7 | 3.0 | 3.3 | 1.1 |
| Shareholders’ equity | 8.5 | 7.2 | 1.5 | 1.7 | 16.2 | 16.4 | 10.2 | 8.0 | 5.8 | 2.8 |
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 | ||||||||||
| 3.6 | 2.6 | 0.7 | 1.5 | 14.2 | 14.8 | 8.7 | 3.0 | 3.3 | 1.1 | |
| 0.8 | 1.5 | 2.0 | 1.7 | 1.1 | 0.9 | 0.7 | 0.3 | 0.5 | n/a | |
| 4.6 | 3.4 | 1.9 | 1.6 | 2.4 | 1.5 | 1.8 | 2.6 | 3.7 | 3.8 | |
| 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 14.2 | 15.6 | 6.4 | 6.6 | 19.6 | 19.8 | 13.7 | 11.4 | 9.8 | 7.8 | |
| Growth | +10.2% | −59.0% | +2.4% | +198.5% | +1.2% | −30.8% | −17.0% | −13.8% | −20.3% | |
| Liabilities | ||||||||||
| 5.6 | 8.1 | 4.9 | 4.9 | 3.5 | 3.6 | 3.7 | 3.4 | 4.0 | 5.0 | |
| Equity | ||||||||||
| −73.4 | −78.6 | −86.0 | −93.5 | −100.9 | −107.7 | −116.4 | −123.3 | −128.1 | −133.8 | |
| 8.5 | 7.2 | 1.5 | 1.7 | 16.2 | 16.4 | 10.2 | 8.0 | 5.8 | 2.8 | |
| Growth | −14.8% | −78.7% | +10.2% | +855.3% | +1.0% | −37.5% | −21.6% | −27.2% | −51.8% | |
| Per share and net cash | ||||||||||
| 30.4 | 33.2 | 33.8 | 49.4 | 64.1 | 68.1 | 69.3 | 75.8 | 78.0 | 80.5 | |
| calc | 0.28 | 0.22 | 0.05 | 0.03 | 0.25 | 0.24 | 0.15 | 0.11 | 0.07 | 0.03 |
Lines marked calc are worked out here from filed figures; point at one for how.