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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 1.5 | 2.0 | 9.6 | 16.3 |
| Growth | +6.1% | +0.7% | +0.2% | +22.7% | +4.3% | +166.1% | +32.6% | +382.6% | +69.8% | |
| Operating income | −9.2 | −12.6 | −11.2 | −12.0 | −11.8 | −17.5 | −16.6 | −20.9 | −23.2 | −25.6 |
| Net income | −26.3 | −33.9 | −26.3 | −29.5 | −37.8 | −31.2 | −24.8 | −31.4 | −31.1 | −34.2 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −2,235.4% | −2,892.4% | −2,550.0% | −2,718.6% | −2,172.6% | −3,105.0% | −1,103.4% | −1,051.7% | −242.0% | −156.9% |
| Net margin | −6,393.0% | −7,749.2% | −5,971.1% | −6,695.7% | −6,990.2% | −5,540.6% | −1,651.7% | −1,579.4% | −324.1% | −209.3% |
| Free cash flow margin | n/a | −2,625.2% | −3,163.4% | −3,471.0% | −3,541.0% | −6,769.9% | −1,464.0% | −1,341.6% | −233.8% | −162.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −9.5 | −10.5 | −12.2 | −13.7 | −13.4 | −15.3 | −18.6 | −20.9 | −21.5 | −18.9 |
| Capital expenditure | n/a | −1.0 | −1.7 | −1.6 | −5.7 | −22.9 | −3.4 | −5.8 | −0.9 | −7.6 |
| Free cash flow | n/a | −11.5 | −13.9 | −15.3 | −19.2 | −38.2 | −22.0 | −26.7 | −22.5 | −26.5 |
| Growth | ||||||||||
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | −1.4 | −5.1 | −5.1 | −5.1 | −5.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.2 | 13.0 | 12.6 | 15.7 | 7.3 | 11.0 | 10.0 | 4.5 | 17.3 | 8.6 |
| Total debt | 102.5 | 125.2 | 136.3 | 137.6 | 78.6 | 46.6 | 49.1 | 37.9 | 56.8 | 72.8 |
| Net cash (debt) | −90.4 | −112.1 | −123.7 | −121.9 | −71.4 | −35.6 | −39.1 | −33.4 | −39.5 | −64.2 |
| Shareholders’ equity | −54.3 | −78.7 | −86.2 | −82.1 | −25.3 | 40.6 | 34.2 | 40.0 | 34.0 | 23.3 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 1.15 | 1.43 | 0.95 | 1.67 | 3.13 |
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 | ||||||||||
| −2,235.4% | −2,892.4% | −2,550.0% | −2,718.6% | −2,172.6% | −3,105.0% | −1,103.4% | −1,051.7% | −242.0% | −156.9% | |
| −6,392.0% | −7,748.3% | −5,969.8% | −6,583.2% | −6,588.0% | −5,371.8% | −1,653.9% | −1,578.9% | −324.0% | −209.3% | |
| −6,393.0% | −7,749.2% | −5,971.1% | −6,695.7% | −6,990.2% | −5,540.6% | −1,651.7% | −1,579.4% | −324.1% | −209.3% | |
| n/a | −2,625.2% | −3,163.4% | −3,471.0% | −3,541.0% | −6,769.9% | −1,464.0% | −1,341.6% | −233.8% | −162.5% | |
| Spending | ||||||||||
| 2,264.6% | 2,929.7% | 2,591.4% | 2,758.5% | 2,202.2% | 3,130.0% | 1,022.1% | 944.1% | 253.4% | 180.7% | |
| n/a | 230.2% | 392.3% | 362.6% | 1,059.0% | 4,061.7% | 224.9% | 290.7% | 9.7% | 46.4% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −77.0% | −72.4% | −78.7% | −91.7% | −146.8% | |
| −39.3% | −50.9% | −37.9% | −38.5% | −50.9% | −27.8% | −22.4% | −29.3% | −23.2% | −24.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 1.15 | 1.43 | 0.95 | 1.67 | 3.13 | |
| 181.0% | 218.3% | 224.4% | 207.0% | 134.0% | 63.9% | 69.1% | 62.8% | 74.7% | 83.5% | |