Closing prices at the end of each trading day, from 17 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 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.3 | 5.0 | 5.6 | 6.3 | 25.0 | 7.8 | 8.3 | 7.4 | 7.7 | 5.6 |
| Growth | −21.3% | +11.8% | +13.7% | +294.3% | −69.0% | +7.5% | −11.8% | +5.2% | −27.2% | |
| Operating income | −3.4 | −3.4 | −3.1 | −2.1 | 4.5 | −4.9 | −2.9 | −3.3 | −4.1 | −3.9 |
| Net income | −3.2 | −3.6 | −3.2 | −2.3 | 4.4 | −4.4 | −2.9 | −3.4 | −4.5 | −3.7 |
| Growth | −201.0% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.15 | 0.23 | −0.25 | −0.15 | −0.17 | −0.22 | −0.19 |
| Growth | −208.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.8% | 61.4% | 55.8% | 61.7% | 60.1% | 59.2% | 60.7% | 58.3% | 46.0% | 54.6% |
| Operating margin | −53.1% | −69.0% | −55.0% | −32.8% | 18.0% | −63.5% | −34.6% | −45.5% | −53.0% | −68.4% |
| Net margin | −49.8% | −72.9% | −57.8% | −36.2% | 17.5% | −57.2% | −34.5% | −46.3% | −57.8% | −66.5% |
| Free cash flow margin | −78.5% | −49.0% | −42.9% | −15.1% | 17.1% | n/a | −17.2% | −50.3% | −20.0% | −21.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.5 | −2.4 | −1.8 | −0.8 | 4.6 | −3.8 | −1.2 | −3.6 | −1.4 | −1.2 |
| Capital expenditure | −0.5 | −0.0 | −0.6 | −0.1 | −0.3 | n/a | −0.2 | −0.1 | −0.1 | −0.0 |
| Free cash flow | −5.0 | −2.4 | −2.4 | −1.0 | 4.3 | n/a | −1.4 | −3.7 | −1.5 | −1.2 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.9 | 4.6 | 2.0 | 0.9 | 5.2 | 5.3 | 3.9 | 2.3 | 0.1 | 0.1 |
| Total debt | n/a | 5.9 | 5.0 | 5.0 | n/a | n/a | n/a | n/a | n/a | 3.1 |
| Net cash (debt) | n/a | −1.4 | −3.0 | −4.1 | n/a | n/a | n/a | n/a | n/a | −3.0 |
| Shareholders’ equity | 8.3 | 5.4 | 3.0 | 0.9 | 13.2 | 13.6 | 11.4 | 8.4 | 4.1 | 0.6 |
| Debt to equity | n/a | 1.10 | 1.66 | 5.62 | n/a | n/a | n/a | n/a | n/a | 5.33 |
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 | ||||||||||
| 0.9 | 4.6 | 2.0 | 0.9 | 5.2 | 5.3 | 3.9 | 2.3 | 0.1 | 0.1 | |
| 1.5 | 1.8 | 2.1 | 1.5 | 3.7 | 2.0 | 2.8 | 2.4 | 1.9 | 0.7 | |
| 4.0 | 3.5 | 2.7 | 2.3 | 3.8 | 4.7 | 4.5 | 4.6 | 3.6 | 2.9 | |
| 0.6 | 0.7 | 1.6 | 1.4 | 1.3 | 1.5 | 1.3 | 1.0 | 0.9 | 0.6 | |
| 9.3 | 12.4 | 10.1 | 8.2 | 16.8 | 16.3 | 15.5 | 13.4 | 9.7 | 7.0 | |
| Growth | +33.7% | −19.0% | −18.4% | +103.9% | −3.0% | −4.8% | −13.8% | −27.4% | −27.4% | |
| Liabilities | ||||||||||
| n/a | 5.9 | 5.0 | 5.0 | n/a | n/a | n/a | n/a | n/a | 3.1 | |
| calc | n/a | 5.9 | 5.0 | 5.0 | n/a | n/a | n/a | n/a | n/a | 3.1 |
| 1.1 | 7.0 | 7.1 | 7.3 | 3.6 | 2.7 | 4.1 | 5.0 | 5.6 | 6.4 | |
| Equity | ||||||||||
| −34.3 | −38.0 | −41.2 | −43.5 | −39.1 | −43.5 | −46.4 | −49.8 | −54.3 | −58.1 | |
| 8.3 | 5.4 | 3.0 | 0.9 | 13.2 | 13.6 | 11.4 | 8.4 | 4.1 | 0.6 | |
| Growth | −34.6% | −44.5% | −70.3% | +1,384.2% | +3.0% | −15.8% | −27.0% | −51.0% | −85.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | −1.4 | −3.0 | −4.1 | n/a | n/a | n/a | n/a | n/a | −3.0 |
| 120.8 | 122.0 | 124.3 | 15.6 | 16.8 | 19.7 | 19.8 | 19.9 | 20.0 | 20.3 | |
| calc | 0.07 | 0.04 | 0.02 | 0.06 | 0.79 | 0.69 | 0.58 | 0.42 | 0.20 | 0.03 |
Lines marked calc are worked out here from filed figures; point at one for how.