Closing prices at the end of each trading day, from 4 Feb 2019. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | n/a | 0.0 | 0.2 | 0.4 | 0.2 | 0.0 | 0.1 |
| Growth | +1,545.5% | +106.6% | −58.6% | −91.0% | +257.1% | ||||
| Operating income | −1.0 | −12.4 | −7.8 | −12.2 | −29.2 | −26.0 | −29.7 | −42.6 | −47.4 |
| Net income | −0.8 | −12.4 | −7.7 | −12.1 | −30.3 | −27.3 | −30.0 | −42.1 | −45.9 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.88 | −1.52 | −1.67 | −2.11 | −1.86 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | −111,163.6% | −16,106.6% | −6,938.8% | −19,187.7% | −304,535.7% | −94,766.0% |
| Net margin | n/a | n/a | n/a | −109,990.9% | −16,762.4% | −7,299.2% | −19,360.0% | −300,585.7% | −91,866.0% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −47,248.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.8 | −2.1 | −5.4 | −8.9 | −28.5 | −22.7 | −12.0 | −33.4 | −22.6 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1.0 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −23.6 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.4 | 0.2 | 7.0 | 22.0 | 74.8 | 52.2 | 35.8 | 20.9 | 24.8 |
| Total debt | n/a | n/a | n/a | n/a | 15.0 | 14.7 | 9.9 | 15.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 59.8 | 37.5 | 25.9 | 5.9 | n/a |
| Shareholders’ equity | 18.1 | 16.5 | 23.6 | 38.8 | 80.2 | 60.1 | 37.3 | 32.1 | 23.5 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.19 | 0.24 | 0.27 | 0.47 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 1.4 | 0.2 | 7.0 | 22.0 | 74.8 | 52.2 | 35.8 | 20.9 | 24.8 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 1.9 | 1.2 | 4.3 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.0 | |
| 18.4 | 17.4 | 24.5 | 40.7 | 99.9 | 81.8 | 57.0 | 39.6 | 32.4 | |
| Growth | −5.7% | +40.9% | +66.1% | +145.8% | −18.2% | −30.3% | −30.6% | −18.2% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | 5.0 | 9.9 | n/a | n/a | |
| n/a | n/a | n/a | n/a | 15.0 | 9.7 | n/a | 15.0 | n/a | |
| calc | n/a | n/a | n/a | n/a | 15.0 | 14.7 | 9.9 | 15.0 | n/a |
| 0.3 | 0.8 | 0.9 | 1.9 | 19.7 | 21.7 | 18.9 | 7.5 | 8.8 | |
| Equity | |||||||||
| −1.2 | −13.6 | −21.3 | −33.4 | −63.7 | −91.0 | −121.0 | −163.1 | −209.0 | |
| 18.1 | 16.5 | 23.6 | 38.8 | 80.2 | 60.1 | 37.3 | 32.1 | 23.5 | |
| Growth | −8.6% | +42.7% | +64.1% | +107.0% | −25.1% | −37.9% | −14.0% | −26.7% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | 59.8 | 37.5 | 25.9 | 5.9 | n/a |
| 8.3 | 8.7 | 10.8 | 13.5 | 17.8 | 17.9 | 18.0 | 22.3 | 26.6 | |
| calc | 2.18 | 1.90 | 2.19 | 2.87 | 4.50 | 3.35 | 2.08 | 1.44 | 0.88 |
Lines marked calc are worked out here from filed figures; point at one for how.