Closing prices at the end of each trading day, from 13 Apr 2017. 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 | 0.0 | 0.0 | 18.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −16.3% | +43,890.2% | −99.8% | |||||||
| Operating income | −31.7 | −37.6 | −45.9 | −4.1 | −46.3 | −21.5 | −13.9 | −32.5 | −36.6 | −70.7 |
| Net income | −33.5 | −38.9 | −49.0 | −4.1 | −46.5 | −21.7 | −13.9 | −31.5 | −35.5 | −69.4 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −1.55 | −0.80 | −24.92 | −12.17 | −4.71 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −64,673.5% | −91,775.6% | −254.2% | −11,288.9% | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | −68,322.4% | −94,948.8% | −271.4% | −11,302.8% | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −61,355.1% | −77,531.7% | −202.0% | −8,147.2% | 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 | −29.5 | −31.1 | −34.5 | −2.8 | −18.4 | −16.7 | −8.2 | −28.7 | −30.7 | −50.9 |
| Capital expenditure | −0.5 | −0.7 | −2.0 | −0.2 | n/a | n/a | n/a | −0.1 | −0.0 | −0.1 |
| Free cash flow | −30.1 | −31.8 | −36.4 | −2.9 | n/a | n/a | n/a | −28.8 | −30.8 | −51.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.5 | 35.9 | 40.8 | 6.9 | 58.8 | 42.0 | 41.1 | 37.1 | 22.2 | 77.0 |
| Total debt | 10.2 | 3.6 | 26.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −4.7 | 32.3 | 14.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −124.4 | 71.1 | −0.7 | −4.8 | 59.0 | 41.5 | 38.8 | 35.3 | 52.5 | 61.0 |
| Debt to equity | n/a | 0.05 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 5.5 | 35.9 | 40.8 | 6.9 | 58.8 | 42.0 | 41.1 | 37.1 | 22.2 | 77.0 | |
| 0.7 | 1.2 | 4.0 | 0.2 | 0.1 | n/a | n/a | 0.1 | 0.1 | 0.1 | |
| 35.4 | 92.1 | 103.1 | 7.7 | 61.2 | 43.3 | 42.0 | 39.0 | 61.6 | 82.8 | |
| Growth | +160.5% | +12.0% | −92.6% | +699.7% | −29.3% | −3.0% | −7.2% | +57.9% | +34.5% | |
| Liabilities | ||||||||||
| 10.2 | 3.6 | 26.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 10.2 | 3.6 | 26.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 28.4 | 21.0 | 44.9 | 17.3 | n/a | n/a | n/a | n/a | 9.1 | 21.8 | |
| Equity | ||||||||||
| −128.0 | −166.9 | −215.9 | −5.0 | −51.5 | −73.2 | −87.0 | −118.5 | −154.0 | −223.4 | |
| −124.4 | 71.1 | −0.7 | −4.8 | 59.0 | 41.5 | 38.8 | 35.3 | 52.5 | 61.0 | |
| Growth | −101.0% | −29.6% | −6.6% | −9.0% | +48.6% | +16.2% | ||||
| Per share and net cash | ||||||||||
| calc | −4.7 | 32.3 | 14.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 2.2 | 19.9 | 23.0 | 2.1 | 12.8 | 14.8 | 21.0 | 1.5 | 6.4 | 12.9 | |
| calc | −56.49 | 3.58 | −0.03 | −2.26 | 4.60 | 2.82 | 1.85 | 24.30 | 8.21 | 4.71 |
Lines marked calc are worked out here from filed figures; point at one for how.