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 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.9 | 10.2 | 9.0 | 8.3 | 5.2 | 7.7 | 11.0 | 8.7 | 14.9 | 39.3 |
| Growth | −14.0% | −11.7% | −8.5% | −36.7% | +48.0% | +42.6% | −21.3% | +71.8% | +162.8% | |
| Operating income | −0.8 | −1.0 | 0.5 | −3.8 | −3.3 | −0.7 | 0.3 | −7.1 | −2.4 | −8.5 |
| Net income | −1.3 | −1.1 | 0.9 | −3.7 | −3.3 | −0.1 | 0.4 | −6.3 | −1.7 | −4.3 |
| Growth | −520.6% | −1,581.0% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.06 | −0.02 | −0.04 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 4.5% | 2.7% | 0.0% | −9.9% | 3.9% | 10.8% | 18.1% | −38.5% | 23.2% | 25.2% |
| Operating margin | −6.9% | −9.4% | 6.1% | −45.4% | −63.1% | −8.5% | 3.2% | −81.3% | −16.0% | −21.5% |
| Net margin | −11.0% | −11.1% | 9.7% | −44.4% | −62.8% | −0.8% | 3.9% | −73.0% | −11.6% | −11.1% |
| Free cash flow margin | −1.4% | 3.4% | −17.2% | −9.7% | −29.6% | −39.7% | −17.9% | −72.2% | 12.0% | −95.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.4 | 0.7 | −0.7 | −0.0 | −1.3 | −2.4 | −0.2 | −4.8 | 2.2 | −9.7 |
| Capital expenditure | −0.6 | −0.4 | −0.9 | −0.8 | −0.2 | −0.6 | −1.7 | −1.5 | −0.4 | −27.8 |
| Free cash flow | −0.2 | 0.4 | −1.6 | −0.8 | −1.5 | −3.1 | −2.0 | −6.3 | 1.8 | −37.5 |
| Growth | −542.9% | −2,195.3% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.2 | 0.0 | n/a | −0.4 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.8 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 0.1 | 0.1 | 0.7 | 21.4 | 19.1 | 11.9 | 18.2 | 30.5 |
| Total debt | 1.9 | 1.8 | 1.7 | 0.1 | 0.1 | 0.2 | 0.3 | 0.0 | 0.3 | 0.2 |
| Net cash (debt) | −1.9 | −1.8 | −1.7 | −0.0 | 0.6 | 21.1 | 18.7 | 11.9 | 17.8 | 30.3 |
| Shareholders’ equity | 11.3 | 10.4 | 11.4 | 8.5 | 7.2 | 32.4 | 31.9 | 25.5 | 28.6 | 141.0 |
| Debt to equity | 0.16 | 0.17 | 0.15 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 11.9 | 10.2 | 9.0 | 8.3 | 5.2 | 7.7 | 11.0 | 8.7 | 14.9 | 39.3 | |
| Growth | −14.0% | −11.7% | −8.5% | −36.7% | +48.0% | +42.6% | −21.3% | +71.8% | +162.8% | |
| 11.4 | 10.0 | 9.0 | 9.1 | 5.0 | 6.9 | 9.0 | 12.0 | 11.5 | 29.4 | |
| 0.5 | 0.3 | 0.0 | −0.8 | 0.2 | 0.8 | 2.0 | −3.3 | 3.5 | 9.9 | |
| Growth | −48.7% | −99.4% | −53,000.3% | +307.7% | +138.0% | −267.6% | +184.8% | |||
| 0.7 | 0.6 | 0.8 | 0.7 | 0.6 | 0.7 | 0.7 | 1.6 | 2.1 | 3.1 | |
| −0.8 | −1.0 | 0.5 | −3.8 | −3.3 | −0.7 | 0.3 | −7.1 | −2.4 | −8.5 | |
| Growth | −786.2% | −2,130.1% | ||||||||
| −1.0 | −1.1 | 0.5 | −3.7 | −3.3 | −0.1 | 0.4 | −6.3 | −1.7 | −4.3 | |
| 0.3 | 0.0 | −0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| −1.3 | −1.1 | 0.9 | −3.7 | −3.3 | −0.1 | 0.4 | −6.3 | −1.7 | −4.3 | |
| Growth | −520.6% | −1,581.0% | ||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.06 | −0.02 | −0.04 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.06 | −0.02 | −0.04 | |
| Growth | ||||||||||
| n/a | 67.4 | 68.0 | 69.0 | n/a | n/a | n/a | 107.6 | 108.6 | 123.6 | |
| n/a | 67.4 | 68.1 | 69.0 | n/a | n/a | 106.3 | 107.6 | 108.6 | 123.6 | |
| Growth | +1.0% | +1.3% | +1.2% | +1.0% | +13.9% | |||||
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.