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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.5 | 10.7 | 5.9 | 6.0 | 6.9 | 11.0 | 39.0 | 18.1 | 6.2 | 14.1 |
| Growth | +617.6% | −44.4% | +1.1% | +15.0% | +58.9% | +255.1% | −53.5% | −66.0% | +128.2% | |
| Operating income | −491.6 | −110.9 | −89.8 | −143.9 | −57.8 | −73.5 | −65.5 | −78.1 | −76.3 | −38.2 |
| Net income | −384.2 | −84.4 | −57.1 | −153.7 | −63.7 | −76.2 | −69.5 | −72.8 | −69.9 | −33.5 |
| Growth | ||||||||||
| EPS, diluted | −7.24 | −1.56 | −1.21 | n/a | −1.00 | −0.83 | −0.46 | −0.44 | −0.38 | −0.17 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −32,973.8% | −1,036.7% | −1,510.2% | −2,394.0% | −836.1% | −669.1% | −167.8% | −430.5% | −1,236.7% | −271.0% |
| Net margin | −25,765.5% | −788.9% | −959.8% | −2,557.4% | −922.0% | −693.9% | −178.0% | −401.6% | −1,133.0% | −237.9% |
| Free cash flow margin | −4,150.3% | −522.5% | −1,160.7% | −1,191.1% | −747.3% | −622.0% | −91.9% | −479.3% | −1,053.8% | −281.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −57.9 | −48.6 | −67.9 | −71.0 | −51.4 | −67.5 | −35.4 | −85.9 | −64.9 | −39.6 |
| Capital expenditure | −4.0 | −7.3 | −1.1 | −0.6 | −0.2 | −0.8 | −0.5 | −1.0 | −0.2 | 0.0 |
| Free cash flow | −61.9 | −55.9 | −69.0 | −71.6 | −51.7 | −68.3 | −35.9 | −86.9 | −65.0 | −39.6 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 23.4 | 54.3 | 36.9 | 31.8 | 52.3 | 109.3 | 30.8 | 26.3 | 36.3 | 18.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 109.3 | 30.8 | 26.3 | 36.3 | 18.0 |
| Shareholders’ equity | 203.0 | 182.5 | 200.2 | 72.7 | 102.0 | 169.4 | 136.9 | 106.0 | 97.4 | 76.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | ||||||||||
| 23.4 | 54.3 | 36.9 | 31.8 | 52.3 | 109.3 | 30.8 | 26.3 | 36.3 | 18.0 | |
| 0.3 | 0.4 | 1.4 | 1.2 | 1.3 | 0.9 | 1.4 | 1.8 | 2.4 | 1.4 | |
| 6.9 | 12.2 | 10.1 | 8.7 | 6.9 | 6.0 | 5.1 | 4.7 | 3.3 | 0.0 | |
| 24.4 | 24.4 | 22.5 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 275.9 | 237.2 | 227.9 | 105.5 | 137.1 | 204.5 | 195.4 | 144.4 | 131.7 | 94.6 | |
| Growth | −14.0% | −3.9% | −53.7% | +29.9% | +49.2% | −4.4% | −26.1% | −8.8% | −28.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 72.9 | 54.7 | 27.7 | 32.8 | 35.1 | 35.0 | 58.6 | 38.4 | 34.3 | 18.0 | |
| Equity | ||||||||||
| −652.7 | −738.1 | −805.2 | −970.1 | −1,046.0 | −1,134.3 | −1,203.8 | −1,276.7 | −1,346.6 | −1,380.1 | |
| 203.0 | 182.5 | 200.2 | 72.7 | 102.0 | 169.4 | 136.9 | 106.0 | 97.4 | 76.6 | |
| Growth | −10.1% | +9.7% | −63.7% | +40.2% | +66.2% | −19.2% | −22.5% | −8.2% | −21.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 109.3 | 30.8 | 26.3 | 36.3 | 18.0 |
| 54.8 | 55.1 | 55.5 | 64.8 | 89.7 | 145.0 | 157.5 | 169.9 | 190.0 | 192.5 | |
| calc | 3.70 | 3.31 | 3.61 | 1.12 | 1.14 | 1.17 | 0.87 | 0.62 | 0.51 | 0.40 |
Lines marked calc are worked out here from filed figures; point at one for how.