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 | 8.7 | 13.9 | 17.4 | 15.6 | 11.8 | 43.4 | 61.8 | 31.2 | 34.9 | 44.2 |
| Growth | +59.6% | +25.0% | −10.0% | −24.8% | +269.1% | +42.4% | −49.5% | +11.7% | +26.8% | |
| Operating income | −7.2 | −4.0 | −1.4 | −33.6 | −11.4 | 17.9 | 23.6 | 6.3 | 3.4 | 4.5 |
| Net income | −9.8 | −6.5 | −3.6 | −36.4 | −17.4 | 15.0 | 24.3 | 5.3 | 0.4 | −1.7 |
| Growth | +62.4% | −78.3% | −91.8% | −505.3% | ||||||
| EPS, diluted | n/a | n/a | n/a | −873.36 | −18.11 | 1.01 | 1.18 | 0.26 | 0.02 | −0.08 |
| Growth | +16.8% | −78.0% | −92.3% | −500.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −83.1% | −28.9% | −8.3% | −215.4% | −97.2% | 41.4% | 38.3% | 20.1% | 9.7% | 10.2% |
| Net margin | −112.9% | −46.6% | −20.6% | −232.7% | −147.8% | 34.5% | 39.3% | 16.9% | 1.2% | −4.0% |
| Free cash flow margin | −41.4% | 2.8% | 22.0% | 1.0% | −53.6% | −117.2% | 43.6% | −14.3% | −269.0% | 25.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.6 | 0.6 | 3.9 | 0.2 | −6.2 | 20.8 | 26.9 | −4.5 | 11.3 | 11.4 |
| Capital expenditure | 0.0 | −0.2 | −0.0 | −0.1 | −0.1 | −71.6 | 0.0 | 0.0 | −105.1 | 0.0 |
| Free cash flow | −3.6 | 0.4 | 3.8 | 0.2 | −6.3 | −50.9 | 26.9 | −4.5 | −93.8 | 11.4 |
| Growth | +890.9% | −95.8% | −4,060.4% | −116.6% | ||||||
| Dividends paid | −0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 2.8 | 0.0 | 2.4 | 19.0 | 45.2 | 52.8 | 74.2 | 46.8 | 26.3 |
| Total debt | 65.6 | 41.5 | 36.9 | 37.7 | 36.6 | 31.5 | 44.3 | 52.3 | 66.2 | 57.8 |
| Net cash (debt) | −65.4 | −38.8 | −36.8 | −35.4 | −17.5 | 13.7 | 8.5 | 21.9 | −19.4 | −31.6 |
| Shareholders’ equity | 20.8 | 44.0 | 41.1 | 9.9 | 42.1 | 146.4 | 170.7 | 176.0 | 176.4 | 176.0 |
| Debt to equity | 3.16 | 0.94 | 0.90 | 3.82 | 0.87 | 0.22 | 0.26 | 0.30 | 0.38 | 0.33 |
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 | ||||||||||
| −3.6 | 0.6 | 3.9 | 0.2 | −6.2 | 20.8 | 26.9 | −4.5 | 11.3 | 11.4 | |
| Growth | +510.3% | −94.5% | −3,031.0% | +29.7% | −116.6% | +0.7% | ||||
| n/a | 5.7 | 5.7 | 6.3 | 3.6 | n/a | n/a | n/a | n/a | n/a | |
| Investment | ||||||||||
| 0.0 | −0.2 | −0.0 | −0.1 | −0.1 | −71.6 | 0.0 | 0.0 | −105.1 | 0.0 | |
| calc | −3.6 | 0.4 | 3.8 | 0.2 | −6.3 | −50.9 | 26.9 | −4.5 | −93.8 | 11.4 |
| Growth | +890.9% | −95.8% | −4,060.4% | −116.6% | ||||||
| 0.4 | −0.3 | −0.1 | −0.0 | −18.5 | −72.0 | −29.0 | 18.5 | −98.9 | −17.0 | |
| Financing | ||||||||||
| 1.4 | 2.2 | −6.4 | 2.1 | 41.5 | 77.4 | 9.7 | 7.4 | 60.3 | −15.0 | |
| −0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | |
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.