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 | 10.0 | 14.7 | 23.1 | 32.4 | 4.3 | 12.3 | 3.1 | n/a | n/a | n/a |
| Growth | +46.8% | +57.4% | +40.6% | −86.7% | +185.3% | −74.7% | ||||
| Operating income | −138.8 | −53.9 | −51.7 | −41.0 | −27.5 | −21.4 | −28.6 | −28.9 | −24.6 | −26.3 |
| Net income | −112.4 | 7.0 | −53.7 | −40.4 | −17.8 | −28.5 | 8.0 | −17.4 | −24.1 | −26.0 |
| Growth | −870.0% | −316.9% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −6.07 | 1.57 | −2,316.83 | −31,460.23 | −87.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,389.8% | −368.1% | −224.0% | −126.3% | −638.1% | −174.1% | −919.7% | n/a | n/a | n/a |
| Net margin | −1,125.8% | 47.6% | −232.8% | −124.7% | −411.9% | −231.5% | 257.8% | n/a | n/a | n/a |
| Free cash flow margin | −394.3% | −293.2% | −227.2% | −131.2% | −682.4% | −182.2% | −676.0% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −36.9 | −41.6 | −51.4 | −42.4 | −29.3 | −21.7 | −21.0 | −11.7 | −23.8 | −25.6 |
| Capital expenditure | −2.5 | −1.4 | −1.0 | −0.2 | −0.1 | −0.7 | −0.0 | n/a | n/a | n/a |
| Free cash flow | −39.4 | −43.0 | −52.4 | −42.5 | −29.4 | −22.4 | −21.1 | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.7 | 7.1 | 30.6 | 12.4 | 40.0 | 45.0 | 22.6 | 16.9 | 8.7 | 21.6 |
| Total debt | 18.4 | 19.1 | 19.3 | 19.9 | 33.2 | 15.4 | 3.5 | 0.0 | n/a | n/a |
| Net cash (debt) | −8.7 | −12.0 | 11.4 | −7.4 | 6.8 | 29.7 | 19.2 | 16.9 | n/a | n/a |
| Shareholders’ equity | 50.6 | 82.0 | 30.4 | 11.8 | 16.6 | 1.2 | 18.0 | 12.2 | 4.8 | 17.4 |
| Debt to equity | 0.36 | 0.23 | 0.63 | 1.68 | 2.00 | 12.64 | 0.19 | 0.00 | n/a | n/a |
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 | ||||||||||
| 10.0 | 14.7 | 23.1 | 32.4 | 4.3 | 12.3 | 3.1 | n/a | n/a | n/a | |
| Growth | +46.8% | +57.4% | +40.6% | −86.7% | +185.3% | −74.7% | ||||
| n/a | n/a | 11.2 | 19.9 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 29.1 | 29.0 | 35.4 | 24.8 | 17.9 | 19.0 | 17.9 | 17.1 | 14.4 | 14.5 | |
| 36.2 | 34.6 | 28.1 | 25.3 | 14.0 | 14.7 | 13.9 | 11.8 | 10.2 | 11.8 | |
| −138.8 | −53.9 | −51.7 | −41.0 | −27.5 | −21.4 | −28.6 | −28.9 | −24.6 | −26.3 | |
| Growth | ||||||||||
| −139.6 | −55.9 | −53.7 | −43.1 | −30.9 | −29.4 | 7.0 | −18.7 | −24.1 | −26.0 | |
| −19.7 | −23.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| −112.4 | 7.0 | −53.7 | −40.4 | −17.8 | −28.5 | 8.0 | −17.4 | −24.1 | −26.0 | |
| Growth | −870.0% | −316.9% | ||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −6.07 | 1.57 | −2,316.83 | −31,460.23 | −87.27 | |
| n/a | n/a | n/a | n/a | n/a | −6.07 | 1.57 | −2,316.83 | −31,460.23 | −87.27 | |
| Growth | −147,668.8% | |||||||||
| n/a | n/a | n/a | n/a | n/a | 4.7 | 5.1 | 0.0 | 0.0 | 0.3 | |
| n/a | n/a | n/a | n/a | n/a | 4.7 | 5.1 | 0.0 | 0.0 | 0.3 | |
| Growth | +8.9% | −99.9% | −89.8% | +41,038.9% | ||||||
† 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.