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 | 4.0 | 2.7 | 1.7 | 1.0 | 0.3 | 0.2 | 2.6 | 25.2 | 22.3 | 0.0 |
| Growth | −33.3% | −37.3% | −39.9% | −69.1% | −21.1% | +941.8% | +886.8% | −11.5% | −100.0% | |
| Operating income | −17.0 | −12.9 | −15.3 | −7.7 | −13.7 | −20.9 | −29.7 | −24.1 | −42.6 | −108.1 |
| Net income | −18.8 | 2.4 | −15.2 | −7.6 | −13.7 | −20.0 | −29.0 | −22.3 | −40.5 | −105.0 |
| Growth | −724.8% | |||||||||
| EPS, diluted | −1.01 | 0.09 | −0.52 | n/a | −0.88 | −0.87 | −1.18 | −0.83 | −1.15 | −2.26 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −424.6% | −482.4% | −917.0% | −769.5% | −4,412.6% | −8,549.9% | −1,163.9% | −95.6% | −191.1% | n/a |
| Net margin | −470.3% | 91.2% | −908.9% | −760.4% | −4,401.9% | −8,175.9% | −1,137.4% | −88.5% | −181.7% | n/a |
| Free cash flow margin | −366.3% | −534.9% | −848.3% | −678.7% | −3,417.4% | −7,352.3% | 114.3% | −106.9% | −184.8% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −14.5 | −14.2 | −13.9 | −6.8 | −10.1 | −16.8 | 4.9 | −25.6 | −40.0 | −69.8 |
| Capital expenditure | −0.2 | −0.0 | −0.3 | 0.0 | −0.5 | −1.2 | −2.0 | −1.3 | −1.2 | −2.9 |
| Free cash flow | −14.6 | −14.3 | −14.2 | −6.8 | −10.6 | −18.0 | 2.9 | −26.9 | −41.2 | −72.7 |
| Growth | −1,022.7% | |||||||||
| Buybacks | n/a | n/a | 0.0 | −0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.2 | 6.1 | 4.3 | 3.9 | 32.7 | 34.9 | 9.6 | 14.7 | 11.3 | 287.8 |
| Shareholders’ equity | −4.0 | 11.2 | 4.6 | 6.8 | 28.2 | 31.4 | 11.8 | 22.6 | 145.5 | 305.8 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −424.6% | −482.4% | −917.0% | −769.5% | −4,412.6% | −8,549.9% | −1,163.9% | −95.6% | −191.1% | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −181.7% | n/a | |
| −470.3% | 91.2% | −908.9% | −760.4% | −4,401.9% | −8,175.9% | −1,137.4% | −88.5% | −181.7% | n/a | |
| −366.3% | −534.9% | −848.3% | −678.7% | −3,417.4% | −7,352.3% | 114.3% | −106.9% | −184.8% | n/a | |
| Spending | ||||||||||
| 401.2% | 403.8% | 722.0% | 511.6% | 2,725.9% | 5,541.5% | 855.1% | 144.8% | 224.4% | n/a | |
| 123.4% | 178.6% | 295.1% | 357.9% | 1,786.7% | 3,108.4% | 408.9% | 50.9% | 66.7% | n/a | |
| 4.8% | 1.2% | 18.9% | 0.0% | 176.5% | 488.5% | 78.4% | 5.2% | 5.2% | n/a | |
| Returns | ||||||||||
| n/a | 21.7% | −329.1% | −111.7% | −48.4% | −63.8% | −246.2% | −98.6% | −27.8% | −34.4% | |
| −100.3% | 14.9% | −164.3% | −68.8% | −39.4% | −48.4% | −57.9% | −37.9% | −23.7% | −29.5% | |
| Balance and payout | ||||||||||
| 121.4% | 31.0% | 50.1% | 38.5% | 18.5% | 24.1% | 76.5% | 61.5% | 14.7% | 14.1% | |