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. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.1 | 23.8 | 3.8 | 1.0 | 1.2 | 10.2 | 0.9 | −7.0 | 0.5 | 2.6 |
| Growth | +25.1% | −84.1% | −74.2% | +23.8% | +742.3% | −91.7% | −929.3% | +372.0% | ||
| Net income | 2.6 | −20.6 | −5.7 | −0.3 | −0.1 | 8.6 | −1.8 | −9.9 | −2.7 | −2.1 |
| Growth | −897.8% | −120.9% | ||||||||
| EPS, diluted | 0.43 | −3.55 | −1.00 | −0.05 | −0.01 | 1.49 | −0.31 | −1.69 | −0.45 | −0.28 |
| Growth | −925.6% | −120.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 13.5% | −86.4% | −151.2% | −31.1% | −4.1% | 83.8% | −210.5% | 140.7% | −499.3% | −80.7% |
| Free cash flow margin | 2.1% | −110.4% | −174.5% | −445.7% | −23.1% | −2.5% | n/a | 17.9% | n/a | −52.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.4 | −26.3 | −6.6 | −4.4 | −0.3 | −0.3 | −0.8 | −1.3 | −0.3 | −1.3 |
| Capital expenditure | −0.0 | −0.0 | 0.0 | −0.0 | −0.0 | −0.0 | n/a | −0.0 | n/a | −0.0 |
| Free cash flow | 0.4 | −26.3 | −6.6 | −4.4 | −0.3 | −0.3 | n/a | −1.3 | n/a | −1.4 |
| Growth | −6,597.8% | |||||||||
| Buybacks | −0.7 | −1.1 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −2.9 | −2.1 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.2 | 7.8 | 8.1 | 6.0 | 5.6 | 3.5 | 1.2 | 0.5 | 2.1 | 0.3 |
| Shareholders’ equity | 37.2 | 13.9 | 8.3 | 8.0 | 8.0 | 16.7 | 15.0 | 5.3 | 3.9 | 5.9 |
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 | ||||||||||
| 12.2 | 7.8 | 8.1 | 6.0 | 5.6 | 3.5 | 1.2 | 0.5 | 2.1 | 0.3 | |
| 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 51.0 | 21.4 | 12.6 | 9.5 | 9.1 | 17.7 | 16.6 | 8.3 | 7.5 | 8.1 | |
| Growth | −58.1% | −41.3% | −24.4% | −4.3% | +94.7% | −6.1% | −50.3% | −9.5% | +7.9% | |
| Liabilities | ||||||||||
| 13.8 | 7.5 | 4.2 | 1.5 | 1.1 | 1.0 | 1.6 | 2.9 | 1.6 | 1.6 | |
| Equity | ||||||||||
| 4.5 | −18.1 | −23.9 | −24.2 | −24.3 | −15.7 | −17.5 | −27.4 | −30.2 | −32.1 | |
| 37.2 | 13.9 | 8.3 | 8.0 | 8.0 | 16.7 | 15.0 | 5.3 | 3.9 | 5.9 | |
| Growth | −62.5% | −40.3% | −3.3% | −0.2% | +107.5% | −10.0% | −64.4% | −26.0% | +49.8% | |
| Per share and net cash | ||||||||||
| 5.9 | 5.9 | 5.7 | 5.7 | 5.7 | 5.7 | 5.8 | 5.9 | 6.4 | 7.7 | |
| calc | 6.28 | 2.35 | 1.45 | 1.40 | 1.40 | 2.90 | 2.60 | 0.91 | 0.62 | 0.77 |
Lines marked calc are worked out here from filed figures; point at one for how.