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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.5 |
| Growth | |||||||||
| Operating income | −2.6 | −1.2 | −0.8 | −0.8 | −0.9 | −1.0 | −0.9 | −0.8 | −2.2 |
| Net income | −2.5 | −0.8 | 3.6 | −0.8 | −3.0 | 0.4 | −1.3 | −1.8 | −1.0 |
| Growth | −121.0% | −409.9% | |||||||
| EPS, diluted | n/a | n/a | n/a | −0.00 | −0.01 | 0.00 | −0.00 | −0.00 | −0.00 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.7% |
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −481.6% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −227.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −370.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.7 | −1.1 | −0.8 | −0.9 | −0.9 | −1.0 | −0.9 | −0.7 | −1.6 |
| Capital expenditure | −0.0 | n/a | n/a | −0.0 | −0.0 | n/a | n/a | n/a | −0.1 |
| Free cash flow | −1.7 | n/a | n/a | −0.9 | −0.9 | n/a | n/a | n/a | −1.7 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.0 | 3.3 | 3.3 | 4.5 | 3.6 | 3.0 | 2.1 | 1.4 | 0.4 |
| Shareholders’ equity | 2.7 | 3.6 | 7.3 | 6.5 | 3.6 | 5.3 | 4.0 | 2.2 | 5.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 2.0 | 3.3 | 3.3 | 4.5 | 3.6 | 3.0 | 2.1 | 1.4 | 0.4 | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.2 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.2 | |
| 3.0 | 6.6 | 8.6 | 7.2 | 6.5 | 6.6 | 4.2 | 2.4 | 8.6 | |
| Growth | +118.3% | +30.2% | −15.9% | −9.8% | +1.8% | −36.7% | −42.0% | +252.4% | |
| Equity | |||||||||
| −154.9 | −155.6 | −152.6 | −152.7 | −155.6 | −155.1 | −156.5 | −158.2 | −159.0 | |
| 2.7 | 3.6 | 7.3 | 6.5 | 3.6 | 5.3 | 4.0 | 2.2 | 5.4 | |
| Growth | +34.7% | +101.0% | −10.4% | −44.6% | +47.6% | −25.0% | −44.5% | +144.8% | |
| Per share and net cash | |||||||||
| n/a | 514.2 | 514.2 | 514.2 | 514.2 | 544.9 | 544.9 | n/a | 881.4 | |
| calc | n/a | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | n/a | 0.01 |
Lines marked calc are worked out here from filed figures; point at one for how.