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 | 0.9 | 1.2 | 0.0 | 0.0 | n/a | n/a | n/a | 2.0 | 21.0 | 123.1 |
| Growth | +40.9% | −97.7% | −67.9% | +928.5% | +487.0% | |||||
| Operating income | −8.6 | −3.8 | −6.9 | −5.7 | −6.5 | −9.4 | −14.3 | −21.8 | −8.7 | −55.7 |
| Net income | −6.5 | −3.3 | 1.7 | −4.2 | −12.3 | −7.2 | −22.1 | −22.9 | −14.7 | −22.4 |
| Growth | −342.2% | |||||||||
| EPS, diluted | 6.51 | −0.60 | 0.91 | −1.67 | n/a | −1.48 | −4.91 | −4.38 | −2.38 | −1.57 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −975.0% | −309.2% | −24,550.0% | −63,166.7% | n/a | n/a | n/a | −1,069.0% | −41.5% | −45.3% |
| Net margin | −738.4% | −267.5% | 6,167.9% | −46,477.8% | n/a | n/a | n/a | −1,122.2% | −70.1% | −18.2% |
| Free cash flow margin | 7.5% | n/a | −9,875.0% | n/a | n/a | n/a | n/a | −1,111.3% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.1 | −3.3 | −2.7 | −3.0 | −4.0 | −6.6 | −10.6 | −22.2 | −16.7 | 22.7 |
| Capital expenditure | −0.0 | n/a | −0.0 | n/a | n/a | n/a | n/a | −0.4 | n/a | n/a |
| Free cash flow | 0.1 | n/a | −2.8 | n/a | n/a | n/a | n/a | −22.7 | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −3.1 | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −11.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.2 | 0.0 | 0.1 | 2.7 | 65.6 | 33.2 | 2.8 | 4.1 | 34.0 |
| Shareholders’ equity | 5.3 | 4.1 | 12.1 | 10.5 | 29.6 | 101.6 | 73.8 | 52.9 | 39.9 | 69.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 0.9 | 1.2 | 0.0 | 0.0 | n/a | n/a | n/a | 2.0 | 21.0 | 123.1 | |
| Growth | +40.9% | −97.7% | −67.9% | +928.5% | +487.0% | |||||
| n/a | n/a | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 0.0 | 1.0 | 0.6 | 0.8 | 0.0 | n/a | n/a | |
| 0.3 | 0.5 | 3.3 | 3.2 | 4.1 | 7.7 | 11.7 | 23.8 | 29.7 | n/a | |
| −8.6 | −3.8 | −6.9 | −5.7 | −6.5 | −9.4 | −14.3 | −21.8 | −8.7 | −55.7 | |
| Growth | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −14.7 | −13.2 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 7.3 | |
| −6.5 | −3.3 | 1.7 | −4.2 | −12.3 | −7.2 | −22.1 | −22.9 | −14.7 | −22.4 | |
| Growth | −342.2% | |||||||||
| Per share | ||||||||||
| 6.76 | −0.60 | 0.91 | −1.67 | n/a | −1.48 | −4.91 | −4.38 | −2.38 | −1.57 | |
| 6.51 | −0.60 | 0.91 | −1.67 | n/a | −1.48 | −4.91 | −4.38 | −2.38 | −1.57 | |
| Growth | −109.2% | −283.5% | ||||||||
| 3.7 | 5.5 | 1.9 | 2.5 | n/a | 4.8 | 5.3 | 5.2 | 6.2 | 14.3 | |
| 3.8 | 5.5 | 1.9 | 2.5 | n/a | 4.8 | 5.3 | 5.2 | 6.2 | 14.3 | |
| Growth | +44.3% | −65.8% | +32.4% | +10.1% | −2.0% | +18.2% | +131.0% | |||
† The diluted share count jumps at 2018 and 2021 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.