Closing prices at the end of each trading day, from 27 Jun 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.5 |
| Growth | |||||||||
| Operating income | −0.3 | −0.6 | −20.9 | −5.6 | −15.6 | −17.9 | −13.5 | −4.4 | −233.5 |
| Net income | 0.1 | 1.0 | −25.4 | −10.9 | −20.3 | −38.7 | −19.9 | −14.2 | −450.5 |
| Growth | +740.7% | −2,540.5% | |||||||
| EPS, diluted | 0.01 | 0.07 | −0.02 | n/a | −12.96 | −387.18 | −52.59 | −28.56 | −54.32 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −3,565.8% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −6,881.3% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −4,129.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.5 | −0.8 | −3.3 | −3.9 | −19.4 | −12.1 | −10.9 | −1.2 | −26.1 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −244.3 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −270.3 |
| Growth | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −46.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.4 | 0.6 | 0.1 | 2.1 | 8.2 | 7.0 | 1.7 | 4.6 | 8.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 1.3 | 0.0 | 0.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 5.7 | 1.7 | 4.6 | n/a |
| Shareholders’ equity | 5.0 | −7.7 | 38.6 | 30.3 | 39.3 | 11.3 | −0.1 | 9.3 | 239.4 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.12 | n/a | 0.00 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | n/a | n/a | n/a | n/a | −3,565.8% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −6,774.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −6,881.3% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −4,129.0% | |
| Spending | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3,665.8% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3,731.1% | |
| 61.2% | 28.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | |||||||||
| 2.5% | n/a | −65.8% | −35.9% | −51.7% | −341.4% | n/a | −153.3% | −188.2% | |
| 0.1% | 0.9% | −48.9% | −19.6% | −32.4% | −197.1% | −379.0% | −111.1% | −147.1% | |
| Balance and payout | |||||||||
| n/a | n/a | n/a | n/a | n/a | 0.12 | n/a | 0.00 | n/a | |
| 3.6% | 3.9% | 25.7% | 45.5% | 37.3% | 42.3% | 102.4% | 27.5% | 21.8% | |