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 | 1.2 | 27.8 | 7.0 | 6.8 | 6.7 | 5.4 | 18.1 | 1.9 | 0.4 | 0.1 |
| Growth | +2,312.3% | −74.7% | −4.0% | −0.8% | −19.4% | +234.4% | −89.3% | −77.1% | −86.6% | |
| Operating income | −16.1 | 13.9 | −35.4 | −16.1 | −72.8 | −82.1 | −37.4 | −27.4 | −68.5 | −72.9 |
| Net income | −16.5 | 11.9 | −40.1 | −16.1 | −63.5 | −84.4 | −41.7 | −31.5 | −35.1 | −78.3 |
| Growth | −437.4% | |||||||||
| EPS, diluted | −1.87 | 0.42 | −1.20 | n/a | n/a | n/a | −1,063.00 | −113.58 | −20.91 | −5.84 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,394.6% | 49.9% | −503.4% | −239.1% | −1,087.4% | −1,521.6% | −207.4% | −1,421.6% | −15,535.6% | −123,601.7% |
| Net margin | −1,428.6% | 42.7% | −569.9% | −238.1% | −947.9% | −1,563.1% | −230.8% | −1,639.5% | −7,965.8% | −132,642.4% |
| Free cash flow margin | −1,267.0% | 45.1% | −52.5% | −287.3% | −606.1% | −1,315.4% | −148.7% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −14.6 | 12.6 | −3.1 | −19.1 | −40.5 | −70.9 | −26.8 | −30.7 | −49.1 | −51.5 |
| Capital expenditure | −0.0 | −0.0 | −0.6 | −0.3 | −0.1 | −0.1 | −0.1 | n/a | n/a | n/a |
| Free cash flow | −14.6 | 12.6 | −3.7 | −19.4 | −40.6 | −71.0 | −26.8 | n/a | n/a | n/a |
| Growth | −129.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.1 | 2.5 | 10.6 | 3.6 | 18.9 | 54.6 | 13.2 | 7.4 | 134.5 | 15.9 |
| Total debt | 2.4 | 0.0 | 15.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 2.8 | 2.5 | −4.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.2 | 27.9 | 20.9 | 21.0 | 24.6 | 23.1 | −10.9 | 7.3 | 133.0 | 83.0 |
| Debt to equity | 11.37 | 0.00 | 0.74 | n/a | n/a | n/a | n/a | n/a | 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 | ||||||||||
| −1,394.6% | 49.9% | −503.4% | −239.1% | −1,087.4% | −1,521.6% | −207.4% | −1,421.6% | −15,535.6% | −123,601.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | −230.6% | −1,638.8% | −7,939.9% | −132,362.7% | |
| −1,428.6% | 42.7% | −569.9% | −238.1% | −947.9% | −1,563.1% | −230.8% | −1,639.5% | −7,965.8% | −132,642.4% | |
| −1,267.0% | 45.1% | −52.5% | −287.3% | −606.1% | −1,315.4% | −148.7% | n/a | n/a | n/a | |
| Spending | ||||||||||
| 880.3% | 15.7% | 82.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 614.3% | 28.6% | 149.6% | 150.0% | 260.0% | 456.8% | 114.7% | 535.3% | 3,909.5% | 38,813.6% | |
| 3.0% | 0.1% | 8.0% | 3.9% | 0.9% | 2.1% | 0.5% | n/a | n/a | n/a | |
| Returns | ||||||||||
| −7,957.2% | 42.6% | −191.6% | −76.6% | −258.5% | −365.5% | n/a | −431.9% | −26.4% | −94.2% | |
| −285.5% | 27.7% | −57.0% | −44.5% | −145.1% | −105.2% | −124.8% | −150.3% | −23.3% | −67.2% | |
| Balance and payout | ||||||||||
| 11.37 | 0.00 | 0.74 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 96.4% | 34.9% | 70.2% | 41.9% | 43.9% | 71.2% | 132.7% | 65.2% | 11.7% | 28.7% | |