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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −1,389.8% | −368.1% | −224.0% | −126.3% | −638.1% | −174.1% | −919.7% | n/a | n/a | n/a | |
| −1,397.9% | −381.3% | −232.8% | −132.8% | −717.6% | −239.2% | 225.2% | n/a | n/a | n/a | |
| −1,125.8% | 47.6% | −232.8% | −124.7% | −411.9% | −231.5% | 257.8% | n/a | n/a | n/a | |
| −394.3% | −293.2% | −227.2% | −131.2% | −682.4% | −182.2% | −676.0% | n/a | n/a | n/a | |
| Spending | ||||||||||
| 291.6% | 198.0% | 153.4% | 76.4% | 414.3% | 154.5% | 574.2% | n/a | n/a | n/a | |
| 362.1% | 235.9% | 122.0% | 78.1% | 323.8% | 119.6% | 445.5% | n/a | n/a | n/a | |
| 25.2% | 9.6% | 4.2% | 0.5% | 2.0% | 5.8% | 0.9% | n/a | n/a | n/a | |
| Returns | ||||||||||
| −222.3% | 8.5% | −176.6% | −341.6% | −107.0% | −2,340.2% | 44.7% | −142.5% | −507.5% | −149.4% | |
| −122.4% | 6.0% | −79.5% | −75.7% | −33.1% | −50.3% | 23.5% | −70.1% | −154.8% | −95.5% | |
| Balance and payout | ||||||||||
| 0.36 | 0.23 | 0.63 | 1.68 | 2.00 | 12.64 | 0.19 | 0.00 | n/a | n/a | |
| 45.0% | 29.9% | 55.0% | 77.8% | 69.0% | 97.9% | 47.5% | 50.8% | 69.5% | 36.1% | |