Closing prices at the end of each trading day, from 11 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 | 35.3 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 1.0 | 0.2 |
| Growth | −83.0% | |||||||||
| Operating income | −29.5 | −27.6 | −17.0 | −20.1 | −19.1 | −29.1 | −57.6 | −25.7 | −22.4 | −18.2 |
| Net income | −32.7 | 23.0 | −16.2 | −19.4 | −8.2 | −27.5 | −54.2 | −20.8 | −20.0 | −16.6 |
| Growth | −170.4% | |||||||||
| EPS, diluted | −4.99 | 2.56 | n/a | n/a | −0.53 | −7.45 | −10.47 | −2.58 | −2.40 | −1.91 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −83.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −2,240.9% | −10,711.2% |
| Net margin | −92.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1,998.5% | −9,756.5% |
| Free cash flow margin | −70.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1,935.6% | −9,398.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −23.7 | −20.9 | −20.0 | −18.9 | −8.8 | −22.2 | −21.2 | −20.0 | −19.4 | −15.9 |
| Capital expenditure | −1.1 | −0.1 | −0.1 | 0.0 | −0.0 | −0.1 | −0.3 | 0.0 | 0.0 | −0.0 |
| Free cash flow | −24.8 | −21.0 | −20.1 | −18.9 | −8.8 | −22.3 | −21.5 | −20.0 | −19.4 | −16.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.1 | 29.2 | 10.3 | 14.0 | 16.5 | 24.6 | 32.2 | 22.6 | 16.2 | 16.0 |
| Total debt | 5.7 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 1.4 | 29.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 4.9 | 50.5 | 37.7 | 20.8 | 32.5 | 92.3 | 66.6 | 48.1 | 29.6 | 14.9 |
| Debt to equity | 1.16 | 0.00 | n/a | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 35.3 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 1.0 | 0.2 | |
| Growth | −83.0% | |||||||||
| 31.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 16.7 | 15.8 | 7.6 | 10.8 | 9.3 | 17.7 | n/a | n/a | n/a | n/a | |
| 12.8 | 11.8 | 9.4 | 9.3 | 9.9 | 11.5 | 14.1 | 13.0 | 12.1 | 10.4 | |
| −29.5 | −27.6 | −17.0 | −20.1 | −19.1 | −29.1 | −57.6 | −25.7 | −22.4 | −18.2 | |
| Growth | ||||||||||
| −31.3 | −27.7 | −16.2 | −19.4 | −19.0 | −29.0 | −56.7 | −23.2 | −20.8 | −17.5 | |
| 0.0 | −11.5 | 0.0 | 0.0 | −10.9 | −1.5 | −2.5 | −2.3 | −0.8 | −1.0 | |
| −32.7 | 23.0 | −16.2 | −19.4 | −8.2 | −27.5 | −54.2 | −20.8 | −20.0 | −16.6 | |
| Growth | −170.4% | |||||||||
| Per share | ||||||||||
| −4.99 | 2.56 | −1.67 | n/a | −0.53 | −7.45 | −10.47 | −2.58 | −2.40 | −1.91 | |
| −4.99 | 2.56 | n/a | n/a | −0.53 | −7.45 | −10.47 | −2.58 | −2.40 | −1.91 | |
| Growth | ||||||||||
| 6.5 | 9.0 | 9.7 | n/a | 15.4 | 3.7 | 5.2 | 8.1 | 8.3 | 8.7 | |
| 6.5 | 9.0 | 9.7 | n/a | 15.4 | 3.7 | 5.2 | 8.1 | 8.3 | 8.7 | |
| Growth | +37.0% | +8.0% | −76.1% | +40.5% | +55.8% | +3.2% | +4.3% | |||
† The diluted share count jumps at 2020 and 2021 and 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.