Closing prices at the end of each trading day, from 25 Oct 2017. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 20.6 | 7.5 | 3.2 | 5.0 | 6.4 | 7.7 | 9.1 | 8.0 |
| Growth | −63.4% | −57.5% | +54.4% | +28.2% | +20.5% | +18.6% | −12.2% | |
| Operating income | −28.8 | −14.4 | −31.7 | −15.8 | −11.8 | −6.6 | −23.3 | −39.1 |
| Net income | −30.6 | −16.7 | −45.1 | 62.9 | −10.8 | −3.4 | −16.8 | −32.8 |
| Growth | −117.2% | |||||||
| EPS, diluted | n/a | n/a | n/a | −0.39 | −0.28 | −0.09 | −0.42 | −0.83 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | −139.9% | −190.2% | −988.1% | −318.2% | −185.2% | −86.2% | −256.7% | −489.7% |
| Net margin | −148.6% | −221.8% | −1,403.3% | 1,268.5% | −170.4% | −44.9% | −184.6% | −411.1% |
| Free cash flow margin | −154.1% | −117.5% | −172.2% | −207.2% | −172.8% | −111.3% | −108.5% | −124.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −14.6 | −7.6 | −5.2 | −10.1 | −10.9 | −8.1 | −9.8 | −9.8 |
| Capital expenditure | −17.1 | −1.3 | −0.4 | −0.2 | −0.0 | −0.4 | −0.1 | −0.1 |
| Free cash flow | −31.8 | −8.9 | −5.5 | −10.3 | −11.0 | −8.5 | −9.9 | −9.9 |
| Growth | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | −0.6 | −2.1 | −0.0 | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 6.9 | 0.4 | 92.9 | 11.2 | 16.3 | 59.2 | 11.8 |
| Shareholders’ equity | 24.0 | 44.2 | 33.4 | 98.6 | 87.9 | 82.7 | 73.0 | 34.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||
| −14.6 | −7.6 | −5.2 | −10.1 | −10.9 | −8.1 | −9.8 | −9.8 | |
| Growth | ||||||||
| 6.7 | 3.5 | 3.6 | n/a | n/a | n/a | n/a | n/a | |
| Investment | ||||||||
| −17.1 | −1.3 | −0.4 | −0.2 | −0.0 | −0.4 | −0.1 | −0.1 | |
| calc | −31.8 | −8.9 | −5.5 | −10.3 | −11.0 | −8.5 | −9.9 | −9.9 |
| Growth | ||||||||
| calc | n/a | n/a | −0.19 | −0.26 | −0.28 | −0.23 | −0.24 | −0.25 |
| −23.1 | 9.0 | −5.5 | 105.9 | −70.1 | 6.1 | 23.8 | −38.4 | |
| Financing | ||||||||
| 34.3 | 3.7 | 9.2 | −3.4 | −0.6 | 7.1 | 23.9 | 0.8 | |
| n/a | n/a | n/a | n/a | −0.6 | −2.1 | −0.0 | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.