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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45.6 | 48.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +5.9% | ||||||||
| Operating income | −19.7 | −19.5 | −31.5 | −28.0 | −24.7 | −18.3 | −3.8 | −29.8 | 69.5 |
| Net income | −24.8 | −26.2 | −36.2 | −36.7 | −54.5 | −20.3 | −9.0 | −41.0 | 57.6 |
| Growth | |||||||||
| EPS, diluted | −0.39 | −0.34 | −0.39 | −0.39 | −0.48 | −0.14 | −0.05 | −0.18 | 0.20 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.8% | 43.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −43.3% | −40.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | −54.4% | −54.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.6 | −28.6 | −22.8 | 5.1 | −19.4 | −8.5 | −1.8 | −7.3 | −19.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.2 | 2.9 | 12.1 | 14.1 | 7.6 | 4.8 | 5.7 | 5.7 | 9.1 |
| Shareholders’ equity | 8.9 | 4.0 | −4.7 | −29.2 | −36.8 | −24.3 | 2.1 | −6.1 | 55.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 20.2 | 2.9 | 12.1 | 14.1 | 7.6 | 4.8 | 5.7 | 5.7 | 9.1 | |
| 8.7 | 7.4 | 8.2 | 6.7 | 6.2 | 6.4 | 9.4 | 6.3 | 2.9 | |
| 6.7 | 7.0 | 10.8 | 8.9 | 9.2 | 8.0 | 8.5 | 6.8 | n/a | |
| 65.1 | 57.1 | 62.6 | 63.3 | 87.2 | 89.6 | 98.8 | 109.2 | 106.5 | |
| Growth | −12.3% | +9.7% | +1.2% | +37.7% | +2.8% | +10.3% | +10.5% | −2.4% | |
| Equity | |||||||||
| −209.6 | −235.7 | −272.0 | −308.8 | −363.3 | −383.6 | −65.1 | −93.4 | −35.8 | |
| 8.9 | 4.0 | −4.7 | −29.2 | −36.8 | −24.3 | 2.1 | −6.1 | 55.4 | |
| Growth | −54.3% | −215.9% | −388.5% | ||||||
| Per share and net cash | |||||||||
| n/a | 80.0 | 94.7 | 95.6 | 133.9 | 151.4 | 193.4 | 246.3 | 251.4 | |
| calc | n/a | 0.05 | −0.05 | −0.31 | −0.27 | −0.16 | 0.01 | −0.02 | 0.22 |
Lines marked calc are worked out here from filed figures; point at one for how.