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 | 1.9 | 2.8 | 3.9 | n/a | n/a | 0.2 | 0.6 | 0.5 | 0.0 | 1.1 |
| Growth | +50.1% | +39.2% | +164.3% | −15.7% | −91.1% | +2,494.6% | ||||
| Operating income | −13.7 | −7.9 | −8.4 | −11.4 | −18.2 | −15.7 | n/a | n/a | n/a | n/a |
| Net income | −13.2 | −12.8 | −16.3 | −6.0 | −18.2 | −15.7 | −21.0 | −20.3 | −56.7 | −63.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.45 | −0.57 | −0.51 | −0.94 | −0.68 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.2% | 51.9% | 62.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −736.7% | −283.1% | −216.6% | n/a | n/a | −7,493.6% | n/a | n/a | n/a | n/a |
| Net margin | −710.3% | −458.0% | −419.8% | n/a | n/a | −7,493.6% | −3,805.8% | −4,351.3% | −136,857.2% | −5,857.8% |
| Free cash flow margin | −600.0% | −330.0% | −328.1% | n/a | n/a | −5,741.2% | −2,774.8% | −3,558.7% | −72,592.8% | −3,101.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −10.0 | −9.2 | −9.3 | −9.4 | −9.4 | −11.2 | −12.3 | −15.4 | −23.3 | −31.1 |
| Capital expenditure | −1.2 | −0.1 | −3.5 | −0.4 | −1.5 | −0.8 | −3.0 | −1.2 | −6.8 | −2.3 |
| Free cash flow | −11.2 | −9.2 | −12.8 | −9.8 | −11.0 | −12.0 | −15.3 | −16.6 | −30.1 | −33.3 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 14.4 | 5.0 | 2.6 | 1.4 | 6.9 | 14.9 | 9.2 | 3.0 | 37.1 | 40.0 |
| Total debt | n/a | n/a | n/a | −3.1 | −3.3 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 4.5 | 10.1 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 32.2 | 23.1 | 21.1 | 19.0 | 5.8 | 25.0 | 11.4 | 4.9 | 20.7 | 183.8 |
| Debt to equity | n/a | n/a | n/a | −0.16 | −0.56 | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 14.4 | 5.0 | 2.6 | 1.4 | 6.9 | 14.9 | 9.2 | 3.0 | 37.1 | 40.0 | |
| 1.1 | 0.5 | 0.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 9.4 | 8.3 | 9.3 | 3.1 | 3.2 | 3.1 | 5.1 | 4.6 | 12.8 | 12.2 | |
| 7.7 | 7.7 | 7.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 35.5 | 25.2 | 25.1 | 24.1 | 11.6 | 27.2 | 15.4 | 8.8 | 69.7 | 328.6 | |
| Growth | −29.0% | −0.3% | −4.2% | −51.7% | +133.3% | −43.3% | −43.0% | +693.5% | +371.7% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | −3.1 | −3.3 | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 0.1 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | −3.1 | −3.3 | n/a | n/a | n/a | n/a | n/a |
| 3.3 | 2.1 | 4.0 | 5.0 | 5.8 | 2.2 | 3.9 | 3.8 | 49.0 | 144.8 | |
| Equity | ||||||||||
| −104.1 | −133.2 | −133.2 | −139.1 | −157.3 | −173.0 | −194.0 | −214.3 | −271.0 | −297.1 | |
| 32.2 | 23.1 | 21.1 | 19.0 | 5.8 | 25.0 | 11.4 | 4.9 | 20.7 | 183.8 | |
| Growth | −28.4% | −8.6% | −9.7% | −69.5% | +329.4% | −54.2% | −56.9% | +319.5% | +788.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | 4.5 | 10.1 | n/a | n/a | n/a | n/a | n/a |
| n/a | 260.0 | 288.1 | 288.4 | 0.0 | 36.5 | 37.8 | 42.5 | 76.5 | 132.3 | |
| calc | n/a | 0.09 | 0.07 | 0.07 | n/a | 0.68 | 0.30 | 0.12 | 0.27 | 1.39 |
† The number of shares outstanding jumps at 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.