Closing prices at the end of each trading day, from 14 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 | 3.0 | −3.1 | 0.6 | −0.8 | −0.2 | 3.3 | 4.0 | −13.1 | −0.9 | −0.7 |
| Growth | −202.0% | −224.0% | +21.1% | −432.1% | ||||||
| Net income | 2.9 | −3.1 | 0.6 | −0.8 | −0.2 | 3.2 | 3.6 | −13.3 | −1.2 | −1.0 |
| Growth | −209.7% | −243.6% | +15.0% | −465.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 95.9% | 103.1% | 90.7% | 105.0% | 125.1% | 96.8% | 91.9% | 101.2% | 131.8% | 132.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.2 | −1.9 | 0.1 | −0.5 | −0.6 | 2.6 | 12.5 | −17.2 | −6.3 | 2.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 15.1 | 7.2 | 5.2 | 3.0 | 6.5 | 14.4 | 22.0 | 14.5 | 17.9 | 18.2 |
| Shareholders’ equity | 16.4 | 8.3 | 5.6 | 3.4 | 7.4 | 16.3 | 25.0 | 16.3 | 18.7 | 18.7 |
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 | ||||||||||
| 15.1 | 7.2 | 5.2 | 3.0 | 6.5 | 14.4 | 22.0 | 14.5 | 17.9 | 18.2 | |
| 18.7 | 8.4 | 5.8 | 3.4 | 7.4 | 16.4 | 25.1 | 16.4 | 19.0 | 18.8 | |
| Growth | −54.9% | −31.3% | −40.6% | +115.0% | +121.9% | +53.2% | −34.7% | +16.2% | −1.2% | |
| Liabilities | ||||||||||
| 2.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | |
| Equity | ||||||||||
| 16.4 | 8.3 | 5.6 | 3.4 | 7.4 | 16.3 | 25.0 | 16.3 | 18.7 | 18.7 | |
| Growth | −49.3% | −32.3% | −40.2% | +117.9% | +121.9% | +53.2% | −34.8% | +14.6% | +0.2% | |
| Per share and net cash | ||||||||||
| 1.1 | 0.8 | 0.5 | 0.4 | 1.0 | 1.7 | 1.2 | 2.0 | 1.8 | 2.1 | |
| calc | 14.95 | 10.42 | 12.54 | 8.43 | 7.74 | 9.60 | 21.73 | 8.15 | 10.37 | 8.91 |
† The number of shares outstanding jumps at 2018 and 2020 and 2021 and 2023, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.