Closing prices at the end of each trading day, from 12 Aug 2024. 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 | 32.4 | 25.9 | 29.3 | 17.0 | 8.3 | 3.6 | 0.2 | 0.0 | 1.8 | 3.4 |
| Growth | −20.1% | +13.1% | −41.9% | −51.0% | −56.8% | −94.3% | −94.7% | +16,864.8% | +84.3% | |
| Operating income | 8.2 | 7.7 | 4.8 | −4.7 | −6.6 | −12.0 | −5.9 | −6.5 | −4.1 | −11.7 |
| Net income | 4.1 | 6.0 | 4.5 | −15.1 | −12.9 | −22.1 | −14.6 | −15.6 | −8.4 | −12.3 |
| Growth | +45.7% | −25.1% | −436.9% | |||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −166.80 | −405.59 | −50.68 | −25.84 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.3% | 57.4% | 47.9% | 30.8% | 24.0% | 10.7% | 0.6% | 14.3% | 45.1% | 35.3% |
| Operating margin | 25.3% | 29.5% | 16.3% | −27.8% | −78.8% | −333.4% | −2,870.6% | −60,124.6% | −225.9% | −346.2% |
| Net margin | 12.7% | 23.1% | 15.3% | −88.7% | −154.7% | −613.2% | −7,153.7% | −145,086.1% | −456.7% | −366.1% |
| Free cash flow margin | −16.8% | −8.2% | −34.7% | −1.1% | 2.2% | −77.3% | −4,944.6% | −107,945.2% | n/a | −132.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.9 | 2.5 | −0.9 | 0.1 | 0.2 | −2.8 | −10.0 | −11.6 | 3.1 | −4.3 |
| Capital expenditure | −9.4 | −4.6 | −9.3 | −0.3 | −0.1 | −0.0 | −0.1 | −0.0 | n/a | −0.1 |
| Free cash flow | −5.4 | −2.1 | −10.2 | −0.2 | 0.2 | −2.8 | −10.1 | −11.6 | n/a | −4.5 |
| Growth | −1,618.6% | |||||||||
| Buybacks | −3.5 | n/a | n/a | 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 and securities | 1.6 | 10.9 | 1.5 | 0.9 | 1.1 | 0.5 | 0.1 | 0.2 | 0.7 | 0.3 |
| Total debt | 10.6 | 7.4 | 8.6 | 8.8 | 6.9 | 2.4 | 1.2 | n/a | n/a | n/a |
| Net cash (debt) | −9.0 | 3.5 | −7.1 | −7.9 | −5.8 | −1.9 | −1.0 | n/a | n/a | n/a |
| Shareholders’ equity | 23.3 | 49.3 | 50.9 | 36.1 | 27.3 | 13.6 | 4.2 | 4.4 | 29.9 | 21.2 |
| Debt to equity | 0.46 | 0.15 | 0.17 | 0.24 | 0.25 | 0.17 | 0.27 | 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 | ||||||||||
| 1.6 | 10.9 | 1.5 | 0.9 | 1.1 | 0.5 | 0.1 | 0.2 | 0.7 | 0.3 | |
| 15.2 | 18.5 | 13.8 | 11.3 | 2.9 | 0.4 | 2.2 | 1.1 | 0.1 | 0.3 | |
| 1.3 | 1.6 | 1.2 | 0.9 | 0.4 | 0.5 | 0.3 | 0.1 | n/a | 0.1 | |
| 34.2 | 39.8 | 40.0 | 37.5 | 11.4 | 9.7 | 8.7 | 0.0 | 0.0 | 0.1 | |
| n/a | n/a | n/a | n/a | n/a | 1.1 | 1.1 | n/a | n/a | n/a | |
| 62.7 | 81.1 | 82.0 | 70.8 | 58.0 | 31.0 | 24.1 | 25.2 | 34.3 | 31.8 | |
| Growth | +29.5% | +1.1% | −13.7% | −18.1% | −46.6% | −22.3% | +4.9% | +35.7% | −7.1% | |
| Liabilities | ||||||||||
| 4.4 | 4.5 | 0.4 | 1.4 | 0.6 | 2.4 | n/a | n/a | n/a | n/a | |
| 6.2 | 3.0 | 8.1 | 7.3 | 6.3 | n/a | 1.2 | n/a | n/a | n/a | |
| calc | 10.6 | 7.4 | 8.6 | 8.8 | 6.9 | 2.4 | 1.2 | n/a | n/a | n/a |
| 34.4 | 29.5 | 28.8 | 32.8 | 30.0 | 16.9 | 19.0 | 20.4 | 4.3 | 7.1 | |
| Equity | ||||||||||
| 0.2 | 5.2 | 9.1 | −5.7 | −17.2 | −33.3 | −47.8 | −63.5 | −71.8 | −84.2 | |
| 23.3 | 49.3 | 50.9 | 36.1 | 27.3 | 13.6 | 4.2 | 4.4 | 29.9 | 21.2 | |
| Growth | +111.8% | +3.2% | −29.0% | −24.5% | −50.3% | −68.7% | +2.7% | +587.2% | −29.3% | |
| Per share and net cash | ||||||||||
| calc | −9.0 | 3.5 | −7.1 | −7.9 | −5.8 | −1.9 | −1.0 | n/a | n/a | n/a |
| 18.6 | 22.8 | 22.8 | 23.2 | 24.1 | 29.0 | 43.4 | 0.1 | 0.4 | 1.9 | |
| calc | 1.25 | 2.17 | 2.24 | 1.56 | 1.13 | 0.47 | 0.10 | 36.13 | 77.47 | 11.21 |
† The number of shares outstanding jumps at 2023 and 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.