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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Growth | ||||||||||
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −6.8 | 10.5 | −9.3 |
| Net income | −3.1 | −12.0 | −8.7 | −9.4 | 0.4 | −15.2 | −4.9 | −6.6 | 11.2 | −7.5 |
| Growth | −3,727.9% | −166.7% | ||||||||
| EPS, diluted | −0.04 | −0.12 | −0.09 | −0.09 | 0.00 | −0.14 | −0.04 | −0.05 | 0.09 | −0.06 |
| Growth | −166.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.0 | −8.8 | −8.6 | −7.1 | −7.0 | −10.6 | −7.4 | −5.9 | −5.7 | −6.6 |
| Capital expenditure | −0.0 | n/a | −0.1 | −0.0 | −0.1 | −0.1 | −0.0 | −0.1 | −0.3 | −0.6 |
| Free cash flow | −5.1 | n/a | −8.6 | −7.1 | −7.0 | −10.8 | −7.4 | −5.9 | −6.1 | −7.2 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.9 | 1.4 | 1.1 | 1.4 | 7.8 | 12.8 | 8.1 | 6.1 | 17.0 | 13.6 |
| Shareholders’ equity | 40.5 | 29.1 | 21.3 | 12.6 | 15.9 | 14.3 | 10.0 | 5.0 | 17.9 | 15.1 |
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 | ||||||||||
| 1.9 | 1.4 | 1.1 | 1.4 | 7.8 | 12.8 | 8.1 | 6.1 | 17.0 | 13.6 | |
| 8.2 | 7.6 | 5.6 | 5.6 | 5.6 | 0.2 | 0.2 | 0.2 | 0.5 | 1.0 | |
| 41.6 | 31.1 | 22.1 | 16.7 | 17.2 | 16.3 | 11.0 | 8.9 | 19.0 | 16.3 | |
| Growth | −25.2% | −28.9% | −24.6% | +3.3% | −5.1% | −32.8% | −18.7% | +112.4% | −14.2% | |
| Liabilities | ||||||||||
| 1.1 | 2.1 | 0.9 | 4.0 | 1.4 | 2.0 | 1.0 | 4.0 | 1.1 | 1.2 | |
| Equity | ||||||||||
| −414.9 | −427.0 | −435.7 | −445.1 | −444.7 | −459.9 | −464.8 | −471.4 | −460.2 | −467.7 | |
| 40.5 | 29.1 | 21.3 | 12.6 | 15.9 | 14.3 | 10.0 | 5.0 | 17.9 | 15.1 | |
| Growth | −28.2% | −26.9% | −40.5% | +25.3% | −9.8% | −29.8% | −50.6% | +261.7% | −15.6% | |
| Per share and net cash | ||||||||||
| 97.8 | 99.4 | 100.3 | 100.7 | 103.2 | 117.2 | 118.5 | 121.1 | 123.6 | 127.0 | |
| calc | 0.41 | 0.29 | 0.21 | 0.13 | 0.15 | 0.12 | 0.08 | 0.04 | 0.14 | 0.12 |
Lines marked calc are worked out here from filed figures; point at one for how.