Closing prices at the end of each trading day, from 28 Sep 2017. 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | −8.4 | −25.7 | −19.1 | −26.7 | −36.4 | −47.9 | −39.1 | −32.8 | −22.8 | −20.1 |
| Net income | −6.0 | −23.1 | −13.8 | −21.4 | −30.7 | −40.5 | −32.0 | −27.6 | −19.0 | −29.4 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.78 | −0.61 | −0.53 | −0.26 | 0.00 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −9.3 | −8.7 | −12.2 | −23.8 | −21.6 | −23.8 | −23.2 | −26.4 | −19.1 | −7.5 |
| Capital expenditure | −0.0 | −0.4 | −0.2 | −0.0 | −0.4 | −0.1 | −0.0 | −0.0 | −0.0 | 0.0 |
| Free cash flow | −9.3 | −9.1 | −12.4 | −23.9 | −22.0 | −23.9 | −23.2 | −26.4 | −19.1 | −7.5 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.0 | 86.7 | 77.0 | 52.0 | 87.4 | 60.3 | 41.9 | 17.2 | 6.7 | 24.3 |
| Shareholders’ equity | 25.2 | 93.4 | 81.6 | 63.5 | 99.2 | 65.5 | 38.5 | 14.9 | 6.0 | 24.3 |
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 | ||||||||||
| 20.0 | 86.7 | 77.0 | 52.0 | 87.4 | 60.3 | 41.9 | 17.2 | 6.7 | 24.3 | |
| n/a | 3.1 | 2.4 | 4.7 | 4.6 | 4.2 | 4.0 | 2.7 | 0.9 | 0.8 | |
| 0.0 | 0.4 | 0.4 | 1.1 | 1.2 | 0.9 | 0.9 | 0.5 | 0.2 | 0.7 | |
| 27.2 | 96.4 | 87.2 | 70.3 | 107.8 | 77.5 | 58.3 | 27.8 | 14.8 | 29.8 | |
| Growth | +254.1% | −9.5% | −19.4% | +53.4% | −28.1% | −24.8% | −52.3% | −46.9% | +101.9% | |
| Liabilities | ||||||||||
| 2.0 | 2.9 | 5.6 | 6.7 | 8.6 | 11.9 | 19.8 | 12.9 | 8.8 | 5.5 | |
| Equity | ||||||||||
| −22.3 | −45.2 | −58.8 | −80.1 | −110.6 | −149.7 | −180.6 | −207.7 | −224.3 | −252.3 | |
| 25.2 | 93.4 | 81.6 | 63.5 | 99.2 | 65.5 | 38.5 | 14.9 | 6.0 | 24.3 | |
| Growth | +270.1% | −12.7% | −22.1% | +56.2% | −33.9% | −41.3% | −61.3% | −60.0% | +308.6% | |
| Per share and net cash | ||||||||||
| n/a | 31.8 | 32.2 | 32.5 | 51.2 | 52.2 | 52.4 | 52.9 | 142.0 | 20,810 | |
| calc | n/a | 2.94 | 2.53 | 1.96 | 1.94 | 1.26 | 0.74 | 0.28 | 0.04 | 0.00 |
Lines marked calc are worked out here from filed figures; point at one for how.