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 | 34.4 | 10.5 | 0.9 | 0.9 | 0.4 | 25.1 | 23.9 | 21.7 | 2.1 | 3.8 |
| Growth | −69.6% | −91.5% | +5.9% | −60.8% | +6,693.9% | −4.7% | −9.1% | −90.3% | +81.1% | |
| Operating income | 2.2 | −99.1 | −190.5 | −7.6 | −15.0 | −13.2 | −16.8 | −23.6 | −32.9 | −34.0 |
| Net income | −5.3 | −102.6 | −170.0 | −27.1 | −88.9 | 14.2 | −13.6 | −33.7 | −33.0 | −4.6 |
| Growth | −195.9% | |||||||||
| EPS, diluted | −1.41 | −18.34 | −7.74 | −0.80 | 2.33 | −1.00 | −0.95 | −2.27 | −63.00 | −2.31 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.7% | 16.6% | −9.7% | 47.8% | 90.5% | 7.2% | 22.6% | 5.2% | 58.5% | 10.7% |
| Operating margin | 6.5% | −947.0% | −21,438.4% | −805.8% | −4,080.7% | −52.7% | −70.4% | −108.7% | −1,555.3% | −888.0% |
| Net margin | −15.4% | −980.4% | −19,129.4% | −2,876.8% | −24,118.3% | 56.7% | −57.1% | −155.1% | −1,558.6% | −120.6% |
| Free cash flow margin | −125.5% | n/a | n/a | −1,683.6% | −1,424.4% | n/a | n/a | −67.4% | −968.0% | −829.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −34.4 | 23.7 | −4.9 | −15.8 | −5.2 | −18.7 | 2.7 | −14.6 | −20.4 | −31.8 |
| Capital expenditure | −8.7 | n/a | n/a | −0.0 | −0.0 | n/a | n/a | −0.1 | −0.0 | −0.0 |
| Free cash flow | −43.2 | n/a | n/a | −15.8 | −5.3 | n/a | n/a | −14.6 | −20.5 | −31.8 |
| Growth | ||||||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −0.1 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.1 | 4.6 | 0.0 | 0.5 | 9.4 | 50.3 | 27.6 | 19.0 | 4.8 | 2.4 |
| Total debt | n/a | 22.3 | 32.5 | n/a | n/a | 0.2 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −17.7 | −32.4 | n/a | n/a | 50.1 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 135.0 | 12.6 | −91.3 | −92.4 | 8.8 | 81.4 | 67.0 | 44.0 | 14.5 | 44.0 |
| Debt to equity | n/a | 1.77 | n/a | n/a | n/a | 0.00 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 26.7% | 16.6% | −9.7% | 47.8% | 90.5% | 7.2% | 22.6% | 5.2% | 58.5% | 10.7% | |
| 6.5% | −947.0% | −21,438.4% | −805.8% | −4,080.7% | −52.7% | −70.4% | −108.7% | −1,555.3% | −888.0% | |
| 2.8% | −975.2% | −21,352.4% | −1,180.5% | −8,210.9% | −46.9% | −56.5% | −151.3% | −1,595.7% | −808.0% | |
| −15.4% | −980.4% | −19,129.4% | −2,876.8% | −24,118.3% | 56.7% | −57.1% | −155.1% | −1,558.6% | −120.6% | |
| −125.5% | n/a | n/a | −1,683.6% | −1,424.4% | n/a | n/a | −67.4% | −968.0% | −829.7% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 2.8% | 11.2% | 1.6% | 14.8% | n/a | |
| 14.6% | 99.6% | 1,344.1% | 183.9% | 0.4% | 0.2% | 0.8% | 33.4% | 222.4% | 113.4% | |
| 25.4% | n/a | n/a | 0.5% | 0.8% | n/a | n/a | 0.3% | 1.6% | 0.1% | |
| 165.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −3.9% | −813.7% | n/a | n/a | −1,013.0% | 17.4% | −20.4% | −76.5% | −227.9% | −10.5% | |
| −2.0% | −53.8% | −270.1% | −23.3% | −558.2% | 15.5% | −16.0% | −55.2% | −92.9% | −8.7% | |
| Balance and payout | ||||||||||
| n/a | 1.77 | n/a | n/a | n/a | 0.00 | n/a | n/a | n/a | n/a | |
| 35.0% | 82.7% | 237.7% | 175.9% | 45.2% | 11.8% | 22.7% | 30.4% | 64.5% | 17.5% | |
| n/a | n/a | n/a | n/a | n/a | 0.4% | n/a | n/a | n/a | n/a | |