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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.2 | 27.5 | 32.9 | 24.5 | 5.5 | 0.5 | 1.2 | 17.2 | 16.9 | 160.6 |
| Growth | +1.2% | +19.3% | −25.5% | −77.4% | −90.4% | +120.5% | +1,363.8% | −1.7% | +849.3% | |
| Operating income | −24.0 | −23.3 | −22.2 | −26.4 | −27.0 | −60.3 | −102.7 | −81.8 | −90.8 | −20.2 |
| Net income | −37.2 | −24.6 | −28.0 | −28.7 | −40.2 | −59.2 | −98.0 | −66.2 | −78.6 | −33.8 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.30 | −0.44 | −0.28 | −0.34 | −0.14 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −36.0% | −38.6% | −26.5% | −50.0% | −171.0% | −2,149.0% | n/a | n/a | n/a | n/a |
| Operating margin | −88.1% | −84.6% | −67.6% | −107.6% | −487.0% | −11,307.3% | −8,739.2% | −475.8% | −536.9% | −12.6% |
| Net margin | −136.8% | −89.4% | −85.1% | −117.0% | −725.9% | −11,107.5% | −8,341.0% | −385.0% | −464.9% | −21.1% |
| Free cash flow margin | −97.2% | −81.8% | −55.0% | −111.6% | −461.6% | −19,707.5% | −10,926.6% | −628.9% | −641.3% | −27.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −20.5 | −20.6 | −15.9 | −20.8 | −19.3 | −48.3 | −44.3 | −53.7 | −57.4 | −13.4 |
| Capital expenditure | −5.9 | −1.9 | −2.2 | −6.5 | −6.2 | −56.8 | −84.1 | −54.5 | −51.1 | −30.1 |
| Free cash flow | −26.5 | −22.5 | −18.1 | −27.3 | −25.6 | −105.0 | −128.4 | −108.2 | −108.5 | −43.5 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −4.7 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.9 | 11.6 | 33.7 | 16.3 | 78.3 | 40.8 | 237.1 | 298.3 | 189.4 | 81.2 |
| Total debt | 35.7 | n/a | n/a | 0.7 | 1.3 | 67.0 | 67.5 | 68.1 | 67.1 | 164.8 |
| Net cash (debt) | −7.8 | n/a | n/a | 15.6 | 77.1 | −26.1 | 169.6 | 230.2 | 122.3 | −83.6 |
| Shareholders’ equity | 69.3 | 63.5 | 88.8 | 72.5 | 146.4 | 547.3 | 605.5 | 557.4 | 489.5 | 466.3 |
| Debt to equity | 0.52 | n/a | n/a | 0.01 | 0.01 | 0.12 | 0.11 | 0.12 | 0.14 | 0.35 |
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 | ||||||||||
| 27.9 | 11.6 | 33.7 | 16.3 | 78.3 | 40.8 | 237.1 | 298.3 | 189.4 | 81.2 | |
| 1.1 | 1.1 | 0.5 | 1.1 | 0.5 | 1.0 | 0.5 | 2.6 | 2.4 | 8.4 | |
| 3.5 | 4.4 | 3.2 | 3.2 | 2.5 | 2.8 | 6.3 | 3.8 | 4.5 | 19.1 | |
| 75.6 | 70.4 | 67.5 | 66.7 | 66.4 | 137.7 | 185.2 | 211.6 | 221.6 | 353.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.7 | 43.6 | |
| 112.3 | 88.9 | 107.0 | 93.4 | 152.1 | 645.4 | 700.7 | 650.3 | 583.9 | 718.9 | |
| Growth | −20.9% | +20.5% | −12.8% | +62.9% | +324.3% | +8.6% | −7.2% | −10.2% | +23.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.8 | 0.2 | 0.2 | 68.1 | 0.0 | 0.0 | |
| 35.7 | n/a | n/a | 0.7 | 0.4 | 66.8 | 67.4 | 0.0 | 67.1 | 164.8 | |
| calc | 35.7 | n/a | n/a | 0.7 | 1.3 | 67.0 | 67.5 | 68.1 | 67.1 | 164.8 |
| 43.1 | 25.3 | 18.2 | 20.9 | 5.7 | 98.1 | 95.3 | 92.9 | 94.5 | 247.8 | |
| Equity | ||||||||||
| −376.7 | −401.4 | −429.3 | −458.0 | −498.2 | −557.4 | −655.4 | −721.6 | −800.2 | −834.2 | |
| 69.3 | 63.5 | 88.8 | 72.5 | 146.4 | 547.3 | 605.5 | 557.4 | 489.5 | 466.3 | |
| Growth | −8.3% | +39.8% | −18.3% | +101.9% | +273.9% | +10.6% | −7.9% | −12.2% | −4.7% | |
| Per share and net cash | ||||||||||
| calc | −7.8 | n/a | n/a | 15.6 | 77.1 | −26.1 | 169.6 | 230.2 | 122.3 | −83.6 |
| 7.1 | 1.1 | 8.6 | 14.1 | 128.1 | 202.0 | 237.2 | 240.5 | 239.2 | 242.5 | |
| calc | 9.79 | 58.26 | 10.28 | 5.15 | 1.14 | 2.71 | 2.55 | 2.32 | 2.05 | 1.92 |
Lines marked calc are worked out here from filed figures; point at one for how.