Closing prices at the end of each trading day, from 20 Nov 2018. 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating income | −9.9 | −10.5 | −9.9 | −9.9 | −28.0 | −27.4 | −14.6 | −18.0 | −15.8 |
| Net income | −9.8 | −8.6 | −7.9 | −9.3 | −26.1 | −23.4 | −15.4 | −17.7 | −11.9 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.16 | −0.24 | −0.15 | −0.17 | −0.11 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −7.5 | −4.6 | −6.8 | −11.3 | −21.8 | −19.6 | −15.7 | −1.5 |
| Capital expenditure | −0.0 | −0.0 | n/a | −0.0 | −0.0 | −0.0 | n/a | n/a | −0.0 |
| Free cash flow | n/a | −7.5 | n/a | −6.8 | −11.3 | −21.8 | n/a | n/a | −1.5 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.8 | 0.1 | 5.3 | 0.2 | 65.8 | 42.2 | 18.1 | 1.2 | 3.7 |
| Shareholders’ equity | 4.1 | −2.3 | 75.8 | 69.6 | 62.4 | 41.3 | 19.6 | 5.5 | 3.9 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 5.8 | 0.1 | 5.3 | 0.2 | 65.8 | 42.2 | 18.1 | 1.2 | 3.7 | |
| n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| n/a | 2.5 | 6.9 | 2.4 | 70.7 | 48.8 | 26.5 | 12.2 | 11.3 | |
| Growth | +180.0% | −65.6% | +2,871.2% | −30.9% | −45.8% | −54.0% | −7.4% | ||
| Liabilities | |||||||||
| n/a | 4.7 | 6.4 | 7.9 | 8.3 | 7.5 | 6.9 | 6.6 | 7.3 | |
| Equity | |||||||||
| n/a | −42.6 | −50.7 | −60.0 | −84.6 | −108.1 | −116.3 | −133.7 | −144.8 | |
| 4.1 | −2.3 | 75.8 | 69.6 | 62.4 | 41.3 | 19.6 | 5.5 | 3.9 | |
| Growth | −155.7% | −8.1% | −10.4% | −33.8% | −52.6% | −71.7% | −28.9% | ||
| Per share and net cash | |||||||||
| n/a | n/a | 136.5 | 136.7 | 194.6 | 102.3 | 102.3 | 103.1 | 111.5 | |
| calc | n/a | n/a | 0.56 | 0.51 | 0.32 | 0.40 | 0.19 | 0.05 | 0.04 |
Lines marked calc are worked out here from filed figures; point at one for how.