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 | n/a | n/a | n/a | n/a | n/a | 1.1 | 1.0 | 0.1 | n/a | 0.1 |
| Growth | −10.0% | −92.1% | ||||||||
| Operating income | −26.8 | −26.9 | −23.8 | −22.1 | −22.4 | −25.0 | −34.1 | −51.9 | −42.1 | −36.2 |
| Net income | −24.3 | −26.6 | −23.7 | −21.9 | −22.2 | −24.8 | −33.0 | −48.8 | −38.2 | −33.9 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −1.20 | −1.37 | −1.83 | −1.27 | −1.09 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | −2,182.2% | −3,311.1% | −64,098.8% | n/a | −40,274.4% |
| Net margin | n/a | n/a | n/a | n/a | n/a | −2,165.6% | −3,205.5% | −60,269.1% | n/a | −37,652.2% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −1,835.6% | 803.7% | −58,627.2% | n/a | −27,426.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −20.8 | −21.6 | −20.6 | −21.5 | −21.6 | −20.9 | 8.6 | −47.3 | −33.1 | −24.6 |
| Capital expenditure | −0.1 | −0.0 | −0.1 | −0.1 | −0.3 | −0.1 | −0.4 | −0.2 | −0.0 | −0.1 |
| Free cash flow | −20.8 | −21.6 | −20.7 | −21.5 | −21.9 | −21.0 | 8.3 | −47.5 | −33.1 | −24.7 |
| Growth | −673.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.5 | 17.4 | 13.7 | 9.3 | 63.6 | 77.8 | 108.9 | 76.7 | 72.9 | 48.0 |
| Shareholders’ equity | 18.0 | 13.7 | 8.8 | 5.6 | 61.3 | 73.5 | 66.5 | 36.4 | 32.8 | 7.8 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 20.5 | 17.4 | 13.7 | 9.3 | 63.6 | 77.8 | 108.9 | 76.7 | 72.9 | 48.0 | |
| 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.6 | 0.6 | 0.4 | 0.3 | |
| 0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 22.5 | 18.3 | 14.9 | 11.7 | 66.4 | 80.4 | 114.2 | 81.4 | 76.9 | 51.8 | |
| Growth | −18.6% | −18.8% | −21.6% | +469.0% | +21.1% | +42.1% | −28.7% | −5.6% | −32.7% | |
| Liabilities | ||||||||||
| 4.5 | 4.7 | 6.1 | 6.0 | 5.1 | 6.8 | 47.7 | 45.1 | 44.1 | 43.9 | |
| Equity | ||||||||||
| −136.6 | −163.2 | −186.9 | −208.8 | −231.0 | −255.7 | −288.8 | −337.6 | −375.8 | −409.7 | |
| 18.0 | 13.7 | 8.8 | 5.6 | 61.3 | 73.5 | 66.5 | 36.4 | 32.8 | 7.8 | |
| Growth | −24.1% | −35.5% | −36.0% | +986.4% | +19.9% | −9.6% | −45.3% | −10.0% | −76.1% | |
| Per share and net cash | ||||||||||
| 55.8 | 80.1 | 115.7 | 5.5 | 17.5 | 22.1 | 25.7 | 27.6 | 31.2 | 31.2 | |
| calc | 0.32 | 0.17 | 0.08 | 1.03 | 3.50 | 3.32 | 2.59 | 1.32 | 1.05 | 0.25 |
Lines marked calc are worked out here from filed figures; point at one for how.