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 | 30.2 | 2.7 | −4.9 | 14.9 | 110.3 | 94.9 | 39.4 | 0.6 | 5.7 | −5.3 |
| Growth | −91.2% | −283.2% | +638.7% | −13.9% | −58.5% | −98.6% | +929.5% | −194.0% | ||
| Net income | 29.4 | 1.7 | −5.5 | 14.4 | 108.7 | 93.3 | 38.4 | −0.1 | 5.1 | −5.8 |
| Growth | −94.1% | −419.9% | +653.2% | −14.1% | −58.9% | −100.1% | −214.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 97.3% | 64.9% | 113.4% | 96.7% | 98.6% | 98.3% | 97.3% | −10.3% | 89.1% | 108.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.2 | 0.4 | 13.7 | −5.0 | 97.4 | 100.0 | 49.7 | −1.3 | 3.6 | −3.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 117.4 | 83.2 | 42.7 | 45.2 | 181.6 | 99.5 | 21.0 | 23.5 | 31.9 | 31.8 |
| Shareholders’ equity | 126.4 | 91.6 | 50.8 | 55.1 | 196.5 | 137.7 | 83.3 | 66.9 | 49.4 | 36.6 |
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 | ||||||||||
| 117.4 | 83.2 | 42.7 | 45.2 | 181.6 | 99.5 | 21.0 | 23.5 | 31.9 | 31.8 | |
| 141.7 | 99.3 | 51.0 | 55.2 | 219.5 | 149.2 | 87.2 | 67.2 | 49.6 | 36.8 | |
| Growth | −29.9% | −48.7% | +8.4% | +297.4% | −32.0% | −41.5% | −23.0% | −26.1% | −25.8% | |
| Liabilities | ||||||||||
| 15.3 | 7.8 | 0.2 | 0.2 | 23.0 | 11.6 | 3.9 | 0.2 | 0.2 | 0.2 | |
| Equity | ||||||||||
| 126.4 | 91.6 | 50.8 | 55.1 | 196.5 | 137.7 | 83.3 | 66.9 | 49.4 | 36.6 | |
| Growth | −27.6% | −44.5% | +8.4% | +256.7% | −29.9% | −39.5% | −19.7% | −26.2% | −25.8% | |
| Per share and net cash | ||||||||||
| 5.9 | 3.8 | 2.9 | 2.5 | 10.7 | 4.6 | 2.3 | 1.8 | 1.3 | 1.2 | |
| calc | 21.60 | 24.41 | 17.82 | 22.48 | 18.36 | 30.26 | 36.22 | 37.19 | 39.53 | 30.54 |
† The number of shares outstanding jumps at 2017 and 2020 and 2021 and 2022, 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.