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 | n/a | 0.0 | 0.5 | 5.9 | 7.7 | 27.1 | 52.9 | 40.1 | 43.7 | 34.2 |
| Growth | +1,158.8% | +31.9% | +250.6% | +95.2% | −24.2% | +8.9% | −21.6% | |||
| Operating income | −0.4 | −0.8 | −0.9 | −6.2 | −17.6 | −0.5 | 8.8 | −11.6 | −13.7 | −71.3 |
| Net income | −0.4 | −0.8 | −1.0 | −6.7 | −16.8 | −18.6 | 7.1 | −12.5 | −16.2 | −72.1 |
| Growth | −276.0% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −1.27 | 0.30 | −0.55 | −0.54 | −2.12 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −196.8% | −105.0% | −227.5% | −1.7% | 16.6% | −29.0% | −31.3% | −208.5% |
| Net margin | n/a | n/a | −218.5% | −113.6% | −217.9% | −68.7% | 13.4% | −31.1% | −37.1% | −210.7% |
| Free cash flow margin | n/a | n/a | n/a | −9.9% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.1 | −0.2 | −0.6 | −0.6 | −1.7 | 3.2 | 18.1 | −9.9 | 6.2 | −3.9 |
| Capital expenditure | n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | n/a | n/a | n/a | −0.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 3.6 | 11.9 | 7.8 | 2.3 | 1.2 |
| Total debt | n/a | n/a | 1.2 | 7.7 | n/a | 6.1 | 6.1 | 4.6 | 11.3 | 0.6 |
| Net cash (debt) | n/a | n/a | −1.1 | −7.7 | n/a | −2.5 | 5.8 | 3.2 | −9.1 | 0.5 |
| Shareholders’ equity | 0.3 | 0.1 | −0.2 | −4.9 | −18.4 | 9.8 | 23.2 | 35.0 | 62.8 | −4.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.62 | 0.26 | 0.13 | 0.18 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −0.1 | −0.2 | −0.6 | −0.6 | −1.7 | 3.2 | 18.1 | −9.9 | 6.2 | −3.9 | |
| Growth | +469.5% | −154.8% | −164.1% | |||||||
| n/a | 0.0 | 0.0 | 3.4 | 3.1 | 2.5 | 1.9 | 3.1 | 9.3 | 10.6 | |
| Investment | ||||||||||
| n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | −0.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| n/a | n/a | −0.9 | −6.2 | 0.9 | −24.7 | −11.4 | −14.8 | −53.9 | −4.6 | |
| Financing | ||||||||||
| 0.1 | 0.2 | 1.5 | 6.7 | 1.0 | 25.0 | 1.7 | 20.5 | 42.2 | 7.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.