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 | 1.7 | 0.6 | 0.9 | 0.6 | 0.1 | 0.6 | 1.2 | 0.5 | 0.0 | 0.1 |
| Growth | −63.2% | +34.3% | −26.0% | −89.6% | +812.4% | +101.2% | −62.5% | −90.9% | +83.3% | |
| Operating income | −24.6 | −14.1 | −6.6 | −3.3 | −2.5 | −8.8 | −17.1 | −15.6 | −8.5 | −7.9 |
| Net income | −38.9 | −18.6 | −16.0 | −4.9 | 1.6 | −6.0 | −19.8 | −17.1 | −9.1 | −7.8 |
| Growth | −471.0% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | 0.32 | −1.54 | −132.00 | −3,419.00 | −10.38 | −3.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,409.5% | −2,203.1% | −761.8% | −509.6% | −3,684.8% | −1,446.3% | −1,394.8% | −3,413.6% | −20,378.5% | −10,256.7% |
| Net margin | −2,223.4% | −2,890.2% | −1,859.5% | −762.6% | 2,428.1% | −987.2% | −1,615.5% | −3,724.9% | −21,794.3% | −10,202.5% |
| Free cash flow margin | −967.6% | −1,962.7% | −465.7% | −426.4% | n/a | −1,593.5% | −873.1% | −2,922.9% | −20,108.3% | −9,034.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −16.9 | −12.6 | −4.0 | −2.7 | −2.9 | −9.4 | −10.5 | −9.5 | −8.4 | −6.9 |
| Capital expenditure | −0.1 | −0.0 | 0.0 | −0.0 | n/a | −0.3 | −0.2 | −3.9 | −0.0 | −0.0 |
| Free cash flow | −16.9 | −12.6 | −4.0 | −2.7 | n/a | −9.7 | −10.7 | −13.4 | −8.4 | −6.9 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.1 | 0.0 | n/a | 0.2 | 6.0 | 11.5 | 1.0 | 3.2 | 2.8 |
| Total debt | 5.5 | 5.5 | 5.4 | 5.9 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −5.4 | −5.4 | −5.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −14.0 | −15.2 | −22.6 | −25.1 | −20.2 | −2.8 | 0.9 | −1.5 | 3.4 | 3.3 |
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 | ||||||||||
| −1,409.5% | −2,203.1% | −761.8% | −509.6% | −3,684.8% | −1,446.3% | −1,394.8% | −3,413.6% | −20,378.5% | −10,256.7% | |
| −2,223.4% | −2,890.2% | −1,859.5% | −762.6% | 2,428.1% | −987.2% | −1,615.5% | −3,724.9% | −21,794.3% | −10,202.5% | |
| −967.6% | −1,962.7% | −465.7% | −426.4% | n/a | −1,593.5% | −873.1% | −2,922.9% | −20,108.3% | −9,034.4% | |
| Spending | ||||||||||
| 379.3% | 750.7% | 324.0% | 205.4% | 1,749.2% | 681.2% | 488.7% | 703.2% | 5,492.4% | 3,182.4% | |
| 589.7% | 871.7% | 376.2% | 289.3% | 1,545.8% | 542.6% | 387.4% | 1,170.6% | 10,756.8% | 5,337.8% | |
| 3.0% | 1.0% | 0.0% | 1.0% | n/a | 46.1% | 13.9% | 841.8% | 1.0% | 41.7% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | −2,196.7% | n/a | −270.1% | −234.7% | |
| −334.5% | −238.5% | −254.9% | −86.4% | 21.9% | −46.7% | −105.8% | −271.0% | −127.8% | −123.7% | |
| Balance and payout | ||||||||||
| n/a | 259.3% | 459.7% | 545.7% | 373.9% | 122.1% | 75.4% | 124.2% | 52.7% | 47.3% | |