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 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 7.0 | 7.7 | 0.0 | 0.0 | 58.8 | 86.3 | 92.0 |
| Growth | +9.8% | −99.4% | −25.7% | +183,479.3% | +46.8% | +6.6% | |
| Operating income | n/a | n/a | −5.2 | −26.6 | −37.8 | −32.1 | −29.1 |
| Net income | −98.4 | −26.7 | −5.7 | −27.0 | −39.7 | −35.8 | −33.4 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | n/a | −0.40 | −0.45 | −0.36 | −0.32 |
| Growth |
| FY2016 | FY2017 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 12.5% | 17.2% | −105.2% | 40.9% | 30.7% | n/a | n/a |
| Operating margin | n/a | n/a | −12,034.8% | −83,146.5% | −64.3% | −37.2% | −31.6% |
| Net margin | −1,403.4% | −347.0% | −13,292.8% | −84,429.3% | −67.6% | −41.5% | −36.3% |
| Free cash flow margin | n/a | n/a | n/a | −44,191.9% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.2 | −4.3 | −4.6 | −13.8 | −13.0 | −18.3 | −13.3 |
| Capital expenditure | n/a | n/a | n/a | −0.3 | n/a | n/a | n/a |
| Free cash flow | n/a | n/a | n/a | −14.2 | n/a | n/a | n/a |
| Growth | |||||||
| Dividends paid | 0.0 | 0.1 | −0.1 | −0.0 | n/a | n/a | −1.0 |
| FY2016 | FY2017 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 4.1 | 4.9 | 10.4 | 6.7 | 16.8 | 12.6 | 8.1 |
| Total debt | 3.4 | 3.7 | 7.2 | 6.6 | 18.3 | 20.1 | 19.3 |
| Net cash (debt) | 0.7 | 1.1 | 3.2 | 0.1 | −1.5 | −7.5 | −11.3 |
| Shareholders’ equity | −72.1 | −70.4 | −3.4 | 7.9 | 16.2 | 4.1 | −4.6 |
| Debt to equity | n/a | n/a | n/a | 0.83 | 1.13 | 4.96 | 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 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 4.1 | 4.9 | 10.4 | 6.7 | 16.8 | 12.6 | 8.1 | |
| 0.8 | 1.0 | n/a | n/a | 3.4 | 2.4 | 1.9 | |
| 2.4 | 2.4 | 0.9 | 1.9 | 3.4 | 3.8 | 4.3 | |
| 0.1 | 0.2 | 0.0 | 0.2 | 0.4 | 0.5 | 1.3 | |
| n/a | n/a | n/a | n/a | 16.2 | 16.2 | 16.2 | |
| 12.5 | 10.4 | 12.0 | 43.2 | 76.3 | 65.9 | 57.7 | |
| Growth | −16.4% | +14.7% | +261.2% | +76.8% | −13.7% | −12.4% | |
| Liabilities | |||||||
| n/a | n/a | 0.4 | n/a | n/a | n/a | n/a | |
| 3.4 | 3.7 | 6.8 | 6.6 | 18.3 | 20.1 | 19.3 | |
| calc | 3.4 | 3.7 | 7.2 | 6.6 | 18.3 | 20.1 | 19.3 |
| 40.2 | 35.1 | 12.1 | 35.0 | 60.1 | 56.8 | 57.3 | |
| Equity | |||||||
| −141.2 | −168.1 | −74.3 | −106.1 | −145.8 | −181.8 | −216.3 | |
| −72.1 | −70.4 | −3.4 | 7.9 | 16.2 | 4.1 | −4.6 | |
| Growth | +105.2% | −75.0% | −213.2% | ||||
| Per share and net cash | |||||||
| calc | 0.7 | 1.1 | 3.2 | 0.1 | −1.5 | −7.5 | −11.3 |
| 53.2 | 53.2 | 66.3 | 82.9 | 93.5 | 103.4 | 117.7 | |
| calc | −1.36 | −1.32 | −0.05 | 0.10 | 0.17 | 0.04 | −0.04 |
Lines marked calc are worked out here from filed figures; point at one for how.