Closing prices at the end of each trading day, from 25 Jan 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 | n/a | n/a | n/a | n/a | 1.5 | 1.5 | n/a | n/a | n/a | n/a |
| Growth | +0.0% | |||||||||
| Operating income | −27.3 | −32.4 | −30.8 | −33.5 | −28.5 | −41.4 | −56.8 | −87.0 | −70.1 | −41.1 |
| Net income | −25.6 | −29.7 | −23.1 | −32.9 | −27.5 | −40.6 | −54.6 | −81.4 | −67.6 | 4.8 |
| Growth | ||||||||||
| EPS, diluted | n/a | −3.31 | −2.11 | −1.47 | −0.63 | −0.47 | −4.82 | −3.98 | −1.81 | 0.07 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | −1,902.6% | −2,761.7% | n/a | n/a | n/a | n/a |
| Net margin | n/a | n/a | n/a | n/a | −1,834.3% | −2,705.8% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −25.3 | −22.1 | −26.0 | −26.9 | −26.0 | −35.2 | −49.0 | −43.8 | −60.3 | −43.9 |
| Capital expenditure | −0.1 | −0.1 | n/a | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −25.5 | −22.2 | n/a | −27.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.8 | 25.7 | 16.3 | 3.9 | 52.1 | 114.9 | 65.5 | 70.6 | 47.2 | 14.0 |
| Shareholders’ equity | −100.2 | 11.1 | 9.2 | −1.7 | 46.7 | 107.9 | 58.9 | 60.1 | 35.0 | 153.5 |
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 | ||||||||||
| n/a | n/a | n/a | n/a | −1,902.6% | −2,761.7% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | −1,834.4% | −2,707.4% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | −1,834.3% | −2,705.8% | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | 1,361.5% | 2,144.0% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 641.1% | 717.7% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 52.1% | |
| Returns | ||||||||||
| n/a | −267.4% | −252.2% | n/a | −59.0% | −37.6% | −92.7% | −135.4% | −192.7% | 3.1% | |
| −397.0% | −102.3% | −121.3% | −441.7% | −50.6% | −34.4% | −77.6% | −111.8% | −137.5% | 3.0% | |
| Balance and payout | ||||||||||
| 560.0% | 61.7% | 51.9% | 123.5% | 14.2% | 8.5% | 16.3% | 17.4% | 28.7% | 5.9% | |