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 | 1.2 | 1.5 | 1.5 | 1.6 | 0.8 | 1.3 | 0.5 | 0.9 | 1.3 | 1.1 |
| Growth | +22.1% | −1.4% | +5.1% | −47.0% | +52.5% | −57.3% | +68.5% | +46.8% | −16.0% | |
| Operating income | −4.3 | −2.4 | −2.4 | −3.1 | −2.6 | −1.8 | −2.6 | −2.0 | −1.4 | −2.1 |
| Net income | −4.2 | −2.4 | −2.7 | −3.8 | −2.3 | −1.8 | −2.7 | −1.9 | −1.3 | −2.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −0.08 | −0.06 | −0.04 | −0.06 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −345.3% | −160.3% | −162.4% | −201.4% | −311.1% | −145.6% | −486.4% | −223.5% | −108.0% | −190.2% |
| Net margin | −342.9% | −160.0% | −180.4% | −243.5% | −282.6% | −146.2% | −494.6% | −209.8% | −98.2% | −182.4% |
| Free cash flow margin | −325.0% | −97.9% | −139.9% | −137.3% | −278.7% | −142.9% | −404.7% | −252.5% | −59.2% | −118.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.0 | −1.5 | −2.1 | −2.1 | −2.3 | −1.8 | −2.2 | −2.3 | −0.8 | −1.3 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.1 | −0.1 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 |
| Free cash flow | −4.0 | −1.5 | −2.1 | −2.1 | −2.3 | −1.8 | −2.2 | −2.3 | −0.8 | −1.3 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.7 | 1.7 | 3.0 | 6.6 | 4.8 | 0.3 | 4.2 | 2.5 | 2.0 | 0.7 |
| Shareholders’ equity | 4.9 | 2.6 | 3.1 | 7.1 | 5.3 | 3.8 | 4.8 | 3.5 | 2.6 | 0.9 |
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 | ||||||||||
| 1.7 | 1.7 | 3.0 | 6.6 | 4.8 | 0.3 | 4.2 | 2.5 | 2.0 | 0.7 | |
| 1.1 | 0.6 | 0.7 | n/a | n/a | n/a | 0.6 | 1.0 | 0.7 | 0.4 | |
| 0.7 | 0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | |
| 5.3 | 2.9 | 4.1 | 8.3 | 6.2 | 4.5 | 5.4 | 3.9 | 4.0 | 2.3 | |
| Growth | −45.4% | +40.9% | +103.4% | −24.9% | −26.7% | +18.0% | −28.2% | +4.9% | −44.3% | |
| Liabilities | ||||||||||
| n/a | n/a | 1.0 | 1.2 | 0.9 | 0.8 | 0.6 | 0.3 | 1.4 | 1.3 | |
| Equity | ||||||||||
| −106.6 | −109.1 | −111.7 | −115.5 | −117.8 | −119.7 | −122.4 | −124.3 | −125.6 | −127.6 | |
| 4.9 | 2.6 | 3.1 | 7.1 | 5.3 | 3.8 | 4.8 | 3.5 | 2.6 | 0.9 | |
| Growth | −47.7% | +20.7% | +127.7% | −24.5% | −29.0% | +26.8% | −26.7% | −26.0% | −64.2% | |
| Per share and net cash | ||||||||||
| 24.0 | 24.0 | 27.7 | 31.3 | 31.6 | 31.7 | 33.2 | 33.5 | 33.6 | 33.6 | |
| calc | 0.20 | 0.11 | 0.11 | 0.23 | 0.17 | 0.12 | 0.14 | 0.10 | 0.08 | 0.03 |
Lines marked calc are worked out here from filed figures; point at one for how.