Closing prices at the end of each trading day, from 15 Jun 2017. 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 | 0.1 | 0.4 | 5.0 | 12.6 | 0.1 | 2.0 | 4.5 | 2.9 | 1.9 | 5.9 |
| Growth | +525.0% | +1,079.1% | +150.7% | −99.3% | +2,202.2% | +120.5% | −36.4% | −34.7% | +217.6% | |
| Operating income | −9.5 | −21.6 | −11.4 | −5.2 | −0.4 | −7.7 | −43.8 | −12.7 | −7.9 | −38.7 |
| Net income | −10.7 | −21.9 | −11.0 | −5.2 | −0.3 | −7.7 | −43.8 | −12.7 | −8.8 | −39.1 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.5% | −12.7% | 2.7% | 7.4% | 17.1% | 37.3% | 38.4% | 35.1% | 26.1% | −222.2% |
| Operating margin | −14,020.6% | −5,081.9% | −227.0% | −41.5% | −463.1% | −378.1% | −973.4% | −444.1% | −423.5% | −651.3% |
| Net margin | −15,713.2% | −5,153.6% | −220.5% | −41.0% | −315.0% | −374.6% | −972.4% | −443.1% | −473.2% | −658.8% |
| Free cash flow margin | −4,880.9% | −1,339.3% | −91.6% | −36.6% | 1,637.7% | −634.6% | −168.7% | −165.8% | −210.4% | −97.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.9 | −5.6 | −4.5 | −4.6 | 1.5 | −12.9 | −7.4 | −4.7 | −3.5 | −5.6 |
| Capital expenditure | −0.4 | −0.1 | −0.1 | −0.0 | −0.1 | −0.0 | −0.2 | −0.0 | −0.4 | −0.2 |
| Free cash flow | −3.3 | −5.7 | −4.6 | −4.6 | 1.5 | −13.0 | −7.6 | −4.7 | −3.9 | −5.8 |
| Growth | −992.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.9 | 2.4 | 3.8 | 4.4 | 0.1 | 4.8 | 2.8 | 0.5 | 1.9 | 0.4 |
| Total debt | 5.8 | 2.1 | n/a | n/a | n/a | n/a | n/a | 0.3 | 3.4 | 0.5 |
| Net cash (debt) | −4.8 | 0.3 | n/a | n/a | n/a | n/a | n/a | 0.2 | −1.4 | −0.1 |
| Shareholders’ equity | −2.7 | 2.3 | 7.6 | −0.2 | −0.5 | 73.7 | 32.0 | 20.6 | 20.9 | −8.9 |
| Debt to equity | n/a | 0.92 | n/a | n/a | n/a | n/a | n/a | 0.01 | 0.16 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.9 | 2.4 | 3.8 | 4.4 | 0.1 | 4.8 | 2.8 | 0.5 | 1.9 | 0.4 | |
| n/a | 0.0 | 1.0 | 0.7 | 0.0 | 1.4 | 2.1 | 0.7 | 1.0 | n/a | |
| 0.3 | 0.2 | 0.0 | 0.5 | 0.4 | 3.9 | 5.7 | 6.8 | 6.4 | 0.0 | |
| 0.4 | 0.5 | 0.2 | 0.1 | 0.2 | 0.3 | 0.4 | 0.3 | 0.6 | 0.5 | |
| n/a | n/a | n/a | n/a | n/a | 51.8 | 14.7 | 9.6 | 10.1 | 0.0 | |
| 3.4 | 5.3 | 10.8 | 10.3 | 2.4 | 75.3 | 33.5 | 22.7 | 32.7 | 4.7 | |
| Growth | +56.3% | +103.6% | −4.8% | −76.7% | +3,026.5% | −55.5% | −32.3% | +44.2% | −85.7% | |
| Liabilities | ||||||||||
| 5.8 | 2.1 | n/a | n/a | n/a | n/a | n/a | 0.3 | 3.4 | 0.5 | |
| calc | 5.8 | 2.1 | n/a | n/a | n/a | n/a | n/a | 0.3 | 3.4 | 0.5 |
| 6.1 | 3.0 | 3.2 | 7.0 | 2.9 | 1.6 | 1.5 | 2.0 | 11.7 | 13.6 | |
| Equity | ||||||||||
| −21.1 | −43.0 | −54.0 | −59.2 | −0.5 | −8.1 | −51.9 | −64.6 | −73.5 | −112.6 | |
| −2.7 | 2.3 | 7.6 | −0.2 | −0.5 | 73.7 | 32.0 | 20.6 | 20.9 | −8.9 | |
| Growth | +225.0% | −102.5% | −56.6% | −35.5% | +1.4% | −142.7% | ||||
| Per share and net cash | ||||||||||
| calc | −4.8 | 0.3 | n/a | n/a | n/a | n/a | n/a | 0.2 | −1.4 | −0.1 |
| 58.5 | 68.1 | 72.7 | 73.1 | 0.0 | 14.9 | 15.0 | 15.2 | 2.0 | 7.7 | |
| calc | −0.05 | 0.03 | 0.10 | −0.00 | −472,160.00 | 4.95 | 2.13 | 1.36 | 10.53 | −1.15 |
Lines marked calc are worked out here from filed figures; point at one for how.