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 | n/a | n/a | 0.5 | 0.4 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Growth | −18.7% | −100.0% | ||||||||
| Net income | −1.7 | 0.9 | −3.6 | −3.3 | −0.9 | −2.4 | −3.9 | −3.8 | −5.4 | −3.8 |
| Growth | −482.0% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.07 | −0.04 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | −716.7% | −806.1% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.8 | −1.7 | −1.4 | −2.6 | −1.0 | −2.2 | −2.9 | −3.3 | −5.1 | −3.6 |
| Buybacks | −0.2 | −0.0 | −0.1 | −0.0 | −0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.2 | 0.1 | 0.6 | 0.6 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 |
| Shareholders’ equity | 17.5 | 30.1 | 27.1 | 24.1 | 23.5 | 23.2 | 21.6 | 26.0 | 22.5 | 24.7 |
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 | ||||||||||
| 0.1 | 0.2 | 0.1 | 0.6 | 0.6 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 | |
| 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 17.6 | n/a | n/a | n/a | 23.8 | 23.6 | 22.0 | 26.8 | 23.0 | 25.0 | |
| Growth | −0.8% | −6.7% | +21.4% | −13.9% | +8.6% | |||||
| Equity | ||||||||||
| −39.4 | −40.3 | −43.4 | −46.7 | −47.6 | −50.0 | −53.9 | −57.6 | −63.0 | −66.8 | |
| 17.5 | 30.1 | 27.1 | 24.1 | 23.5 | 23.2 | 21.6 | 26.0 | 22.5 | 24.7 | |
| Growth | +72.3% | −10.1% | −10.9% | −2.6% | −1.4% | −6.6% | +19.9% | −13.2% | +9.5% | |
| Per share and net cash | ||||||||||
| 38.7 | 58.4 | 58.2 | 58.1 | 58.1 | 62.0 | 64.8 | 79.6 | 81.6 | 90.9 | |
| calc | 0.45 | 0.52 | 0.47 | 0.42 | 0.40 | 0.37 | 0.33 | 0.33 | 0.28 | 0.27 |
Lines marked calc are worked out here from filed figures; point at one for how.