Closing prices at the end of each trading day, from 29 May 2018. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.7 | 3.9 | 7.7 | 8.0 | 6.1 | 4.5 | 4.7 |
| Growth | +2,909.9% | +466.0% | +96.0% | +4.1% | −23.8% | −26.5% | +3.7% | ||
| Operating income | −0.8 | −3.3 | −8.6 | −13.1 | −24.5 | −17.7 | −18.7 | −15.6 | −13.5 |
| Net income | −0.8 | −3.3 | −8.3 | −12.6 | −24.4 | −17.6 | −30.2 | −5.9 | −10.3 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −0.72 | −0.16 | −0.22 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 19.6% | 39.7% | 34.1% | 25.8% | 46.4% | 47.4% | 54.7% | 57.8% |
| Operating margin | n/a | −14,417.4% | −1,236.2% | −331.6% | −316.9% | −220.3% | −305.3% | −345.4% | −288.6% |
| Net margin | n/a | −14,412.2% | −1,194.8% | −319.0% | −316.3% | −218.9% | −492.7% | −130.4% | −221.2% |
| Free cash flow margin | n/a | −11,690.5% | −1,254.7% | −315.3% | −248.6% | −184.6% | −276.1% | −180.5% | −222.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.8 | −2.7 | −8.5 | −12.2 | −18.2 | −14.6 | −16.7 | −8.1 | −10.3 |
| Capital expenditure | −0.0 | −0.0 | −0.3 | −0.2 | −1.0 | −0.3 | −0.2 | −0.0 | −0.1 |
| Free cash flow | −0.9 | −2.7 | −8.7 | −12.4 | −19.2 | −14.9 | −16.9 | −8.1 | −10.4 |
| Growth | |||||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.1 | −0.1 | 0.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.1 | 12.4 | 17.0 | 16.6 | 4.9 | 5.3 | 4.0 | 3.6 | 3.5 |
| Shareholders’ equity | 3.1 | 12.4 | 19.2 | 46.4 | 41.3 | 27.1 | 3.2 | 0.3 | 11.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 3.1 | 12.4 | 17.0 | 16.6 | 4.9 | 5.3 | 4.0 | 3.6 | 3.5 | |
| 0.0 | 0.0 | 0.2 | 1.9 | 3.9 | 2.8 | 3.0 | 0.5 | 2.8 | |
| 0.1 | 0.2 | 2.2 | 2.7 | 1.6 | 4.0 | 5.8 | 6.2 | 5.0 | |
| 0.0 | 0.0 | 0.2 | 0.4 | 1.0 | 0.8 | 0.5 | 0.1 | 0.1 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 1.6 | 0.0 | 0.0 | |
| 3.3 | 12.8 | 20.4 | 48.8 | 44.2 | 30.6 | 28.5 | 15.1 | 15.4 | |
| Growth | +291.7% | +59.7% | +139.1% | −9.4% | −30.9% | −6.8% | −46.9% | +2.0% | |
| Liabilities | |||||||||
| n/a | 0.4 | 1.2 | 2.4 | 3.0 | 3.5 | 25.3 | 14.9 | 3.9 | |
| Equity | |||||||||
| −1.1 | −4.4 | −12.7 | −25.3 | −49.8 | −67.4 | −98.0 | −105.1 | −116.3 | |
| 3.1 | 12.4 | 19.2 | 46.4 | 41.3 | 27.1 | 3.2 | 0.3 | 11.5 | |
| Growth | +303.3% | +54.9% | +141.8% | −11.1% | −34.4% | −88.3% | −92.1% | +4,496.0% | |
| Per share and net cash | |||||||||
| 22.8 | 27.4 | 29.8 | 37.6 | 40.9 | 41.2 | 43.9 | 47.1 | 51.7 | |
| calc | 0.13 | 0.45 | 0.64 | 1.24 | 1.01 | 0.66 | 0.07 | 0.01 | 0.22 |
Lines marked calc are worked out here from filed figures; point at one for how.