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 | n/a | n/a | n/a | n/a | n/a | 4.0 | n/a | 1.0 | n/a | 0.4 |
| Growth | ||||||||||
| Operating income | −10.9 | −13.0 | −15.6 | −14.0 | −14.2 | −10.2 | −14.6 | −9.9 | −12.7 | −13.3 |
| Net income | −10.9 | −11.2 | −14.7 | −12.9 | −13.9 | −10.1 | −14.1 | −8.6 | −11.0 | −12.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.21 | −0.29 | −0.17 | −0.23 | −0.24 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | −253.0% | n/a | −990.0% | n/a | −3,242.5% |
| Net margin | n/a | n/a | n/a | n/a | n/a | −251.0% | n/a | −857.2% | n/a | −2,928.8% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −233.1% | n/a | −745.2% | n/a | −2,395.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.5 | −6.9 | −9.1 | −9.1 | −10.8 | −9.4 | −12.9 | −7.4 | −10.6 | −9.8 |
| Capital expenditure | −0.1 | n/a | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 |
| Free cash flow | −6.6 | n/a | −9.1 | −9.1 | −10.9 | −9.4 | −12.9 | −7.5 | −10.6 | −9.8 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 24.1 | 28.0 | 62.3 | 63.8 | 60.0 | 71.4 | 18.5 | 51.0 | 40.4 | 30.8 |
| Shareholders’ equity | 34.5 | 38.6 | 73.1 | 74.9 | 71.3 | 83.7 | 70.2 | 62.4 | 52.5 | 41.6 |
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 | ||||||||||
| 24.1 | 28.0 | 62.3 | 63.8 | 60.0 | 71.4 | 18.5 | 51.0 | 40.4 | 30.8 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | n/a | n/a | 0.0 | 0.0 | |
| 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | |
| 39.8 | 43.4 | 77.2 | 79.2 | 75.4 | 87.4 | 74.2 | 66.3 | 55.9 | 45.6 | |
| Growth | +9.1% | +77.9% | +2.6% | −4.8% | +15.9% | −15.2% | −10.6% | −15.7% | −18.4% | |
| Liabilities | ||||||||||
| 5.3 | 4.8 | 4.1 | 4.3 | 4.1 | 3.7 | 3.9 | 3.9 | 3.4 | 4.0 | |
| Equity | ||||||||||
| −330.3 | −341.5 | −356.1 | −369.1 | −382.9 | −393.1 | −407.1 | −415.7 | −426.8 | −438.7 | |
| 34.5 | 38.6 | 73.1 | 74.9 | 71.3 | 83.7 | 70.2 | 62.4 | 52.5 | 41.6 | |
| Growth | +11.9% | +89.2% | +2.4% | −4.8% | +17.3% | −16.1% | −11.2% | −15.8% | −20.8% | |
| Per share and net cash | ||||||||||
| 34.5 | 36.5 | 42.1 | 43.9 | 45.0 | 49.0 | 49.0 | 49.0 | 49.0 | 49.2 | |
| calc | 1.00 | 1.06 | 1.74 | 1.71 | 1.58 | 1.71 | 1.43 | 1.27 | 1.07 | 0.84 |
Lines marked calc are worked out here from filed figures; point at one for how.