Closing prices at the end of each trading day, from 9 Mar 2017. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 1.4 | 1.4 | 0.0 | 0.0 | 0.0 |
| Growth | +650.6% | +0.0% | −100.0% | |||||||
| Operating income | −12.4 | −98.0 | −57.5 | −40.3 | −64.2 | −66.2 | −37.2 | −15.1 | −8.8 | −8.9 |
| Net income | −12.0 | −91.8 | −54.9 | −38.1 | −61.0 | −64.2 | −33.3 | −21.0 | −11.1 | −1.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | −35,672.8% | −4,903.0% | −2,756.4% | n/a | n/a | n/a |
| Net margin | n/a | n/a | n/a | n/a | −33,873.9% | −4,750.5% | −2,463.3% | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | n/a | n/a | −24,331.7% | −3,707.3% | −2,035.4% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −13.7 | −28.8 | −40.0 | −48.2 | −43.7 | −47.2 | −27.5 | −16.5 | −16.4 | −19.8 |
| Capital expenditure | −0.1 | −0.1 | −0.2 | −0.0 | −0.1 | −2.8 | −0.0 | −0.1 | −0.2 | −0.1 |
| Free cash flow | −13.8 | −28.9 | −40.2 | −48.2 | −43.8 | −50.1 | −27.5 | −16.6 | −16.7 | −19.8 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.7 | 27.5 | 3.9 | 35.9 | 109.5 | 41.6 | 34.4 | 5.4 | 2.9 | 7.8 |
| Total debt | n/a | n/a | n/a | 1.4 | 2.2 | 1.6 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 34.5 | 107.4 | 40.1 | 34.4 | n/a | n/a | n/a |
| Shareholders’ equity | 12.2 | 27.1 | −7.8 | 30.3 | 88.3 | 26.7 | −6.0 | −26.8 | −32.9 | −32.2 |
| Debt to equity | n/a | n/a | n/a | 0.05 | 0.02 | 0.06 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 11.7 | 27.5 | 3.9 | 35.9 | 109.5 | 41.6 | 34.4 | 5.4 | 2.9 | 7.8 | |
| 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 1.4 | 1.9 | 0.3 | 0.2 | 0.2 | |
| 14.9 | 32.8 | 7.1 | 44.6 | 117.0 | 81.6 | 46.2 | 24.8 | 34.3 | 25.9 | |
| Growth | +120.2% | −78.5% | +530.8% | +162.7% | −30.2% | −43.4% | −46.3% | +38.3% | −24.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.0 | 1.6 | 0.0 | n/a | n/a | n/a | |
| n/a | n/a | n/a | 1.4 | 2.2 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | 1.4 | 2.2 | 1.6 | 0.0 | n/a | n/a | n/a |
| 2.6 | 4.8 | 16.4 | 13.4 | 25.2 | 55.3 | 49.2 | 48.3 | 48.6 | 49.9 | |
| Equity | ||||||||||
| −32.1 | −123.9 | −178.8 | −216.8 | −277.8 | −342.0 | −375.3 | −396.3 | −407.4 | −408.4 | |
| 12.2 | 27.1 | −7.8 | 30.3 | 88.3 | 26.7 | −6.0 | −26.8 | −32.9 | −32.2 | |
| Growth | +122.8% | −128.7% | +191.8% | −69.8% | −122.4% | |||||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | 34.5 | 107.4 | 40.1 | 34.4 | n/a | n/a | n/a |
| 16.9 | 22.5 | 23.2 | 27.9 | 39.1 | 38.9 | 39.0 | 39.0 | 40.3 | 41.1 | |
| calc | 0.72 | 1.20 | −0.33 | 1.09 | 2.26 | 0.69 | −0.15 | −0.69 | −0.82 | −0.78 |
Lines marked calc are worked out here from filed figures; point at one for how.