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 | 0.9 | 0.8 | 3.0 | n/a | 10.0 | 3.0 | 1.4 | 3.5 | n/a | 5.8 |
| Growth | −5.8% | +258.2% | −70.0% | −52.9% | +147.5% | |||||
| Operating income | −23.9 | −27.8 | −58.2 | −77.1 | −81.4 | −89.8 | −50.9 | −47.1 | −64.2 | −89.4 |
| Net income | −21.9 | −27.3 | −56.7 | −76.3 | −84.2 | −84.9 | −39.7 | −54.2 | −63.7 | 71.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −5.53 | −2.53 | −1.55 | 1.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −2,686.3% | −3,325.7% | −1,940.2% | n/a | −814.2% | −2,994.5% | −3,600.8% | −1,346.7% | n/a | −1,536.9% |
| Net margin | −2,460.4% | −3,263.9% | −1,890.3% | n/a | −842.3% | −2,831.2% | −2,807.4% | −1,548.2% | n/a | 1,223.1% |
| Free cash flow margin | −1,522.3% | −2,809.4% | −1,612.9% | n/a | −363.6% | −2,327.2% | −3,084.4% | −1,066.9% | n/a | −1,448.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −13.0 | −22.7 | −39.1 | −62.8 | −35.0 | −65.7 | −43.5 | −37.0 | −56.0 | −76.3 |
| Capital expenditure | −0.5 | −0.9 | −9.2 | −6.3 | −1.3 | −4.2 | −0.1 | −0.3 | −2.4 | −8.0 |
| Free cash flow | −13.5 | −23.5 | −48.4 | −69.1 | −36.4 | −69.8 | −43.6 | −37.3 | −58.5 | −84.3 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 69.1 | 137.8 | 18.8 | 129.3 | 12.6 | 32.9 | 14.2 | 14.5 | 23.4 | 78.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 19.0 | 20.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4.4 | 58.4 |
| Shareholders’ equity | 99.1 | 170.1 | 134.0 | 178.4 | 102.6 | 42.4 | 26.8 | 14.8 | 44.0 | 159.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.43 | 0.13 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 0.9 | 0.8 | 3.0 | n/a | 10.0 | 3.0 | 1.4 | 3.5 | n/a | 5.8 | |
| Growth | −5.8% | +258.2% | −70.0% | −52.9% | +147.5% | |||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.5 | |
| 10.7 | 17.0 | 38.7 | 48.6 | 30.1 | 38.7 | 29.0 | 31.1 | 34.4 | 26.8 | |
| 13.3 | 10.9 | 20.1 | 20.7 | 23.8 | 21.6 | 17.3 | 19.0 | 29.9 | 65.0 | |
| −23.9 | −27.8 | −58.2 | −77.1 | −81.4 | −89.8 | −50.9 | −47.1 | −64.2 | −89.4 | |
| Growth | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −63.7 | 71.3 | |
| 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | 0.1 | |
| −21.9 | −27.3 | −56.7 | −76.3 | −84.2 | −84.9 | −39.7 | −54.2 | −63.7 | 71.2 | |
| Growth | ||||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −21.57 | −5.53 | −2.53 | −1.55 | 1.34 | |
| n/a | n/a | n/a | n/a | n/a | n/a | −5.53 | −2.53 | −1.55 | 1.01 | |
| Growth | ||||||||||
| 34.2 | n/a | n/a | n/a | n/a | 3.9 | 7.9 | 21.4 | 41.0 | 53.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 7.9 | 21.4 | 41.0 | 66.1 | |
| Growth | +172.0% | +92.0% | +61.1% | |||||||
† The diluted share count jumps at 2023 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.