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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| −139.9% | −190.2% | −988.1% | −318.2% | −185.2% | −86.2% | −256.7% | −489.7% | |
| −150.6% | −205.3% | −1,426.4% | −303.9% | n/a | −47.0% | −253.3% | −440.9% | |
| −148.6% | −221.8% | −1,403.3% | 1,268.5% | −170.4% | −44.9% | −184.6% | −411.1% | |
| −154.1% | −117.5% | −172.2% | −207.2% | −172.8% | −111.3% | −108.5% | −124.2% | |
| Spending | ||||||||
| n/a | n/a | n/a | n/a | n/a | 2.1% | 9.5% | 8.4% | |
| 79.9% | 138.3% | 507.2% | 263.4% | 169.6% | 98.9% | 147.0% | 389.3% | |
| 83.2% | 17.5% | 11.1% | 3.9% | 0.7% | 4.9% | 0.9% | 1.5% | |
| Returns | ||||||||
| −127.5% | −37.9% | −134.9% | 63.7% | −12.3% | −4.2% | −23.0% | −94.3% | |
| −46.6% | −22.4% | −72.8% | 59.4% | −11.1% | −3.1% | −14.9% | −36.5% | |
| Balance and payout | ||||||||
| 63.4% | 40.8% | 46.0% | 6.8% | 10.1% | 16.6% | 31.2% | 58.1% | |