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 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.1 | 0.2 |
| Growth | +136.1% | +147.7% | ||||||||
| Operating income | −4.1 | −5.5 | −5.6 | −6.3 | −6.6 | −17.0 | −17.1 | −21.2 | −23.1 | −20.8 |
| Net income | −4.4 | −5.7 | −5.8 | −6.7 | −6.7 | −18.6 | −17.2 | −21.0 | −22.5 | −20.3 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.07 | −0.18 | −0.15 | −0.18 | −0.19 | −0.16 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 93.8% | 92.3% | n/a |
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −52,405.5% | −24,150.6% | −8,765.5% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −51,943.2% | −23,571.0% | −8,576.5% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −38,339.5% | −18,637.0% | −6,367.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.2 | −4.4 | −4.4 | −4.8 | −4.9 | −10.3 | −10.5 | −12.2 | −15.6 | −13.7 |
| Capital expenditure | −0.1 | −0.2 | −1.0 | −0.2 | −0.2 | −1.1 | −1.3 | −3.3 | −2.3 | −1.3 |
| Free cash flow | −3.3 | −4.5 | −5.4 | −5.0 | −5.0 | −11.4 | −11.8 | −15.5 | −17.8 | −15.1 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.0 | 3.5 | 2.2 | 2.2 | 3.3 | 23.4 | 24.1 | 31.4 | 27.7 | 69.0 |
| Shareholders’ equity | 3.1 | 5.0 | 4.9 | 4.9 | 5.8 | 25.2 | 27.6 | 36.4 | 33.4 | 74.6 |
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 | ||||||||||
| 2.0 | 3.5 | 2.2 | 2.2 | 3.3 | 23.4 | 24.1 | 31.4 | 27.7 | 69.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.2 | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.4 | 1.2 | 1.8 | 2.4 | 1.9 | 2.2 | 2.5 | 5.0 | 5.7 | 5.2 | |
| 3.2 | 5.8 | 5.5 | 6.8 | 7.4 | 27.2 | 29.3 | 41.8 | 37.8 | 79.2 | |
| Growth | +83.5% | −6.8% | +25.2% | +7.9% | +269.6% | +7.5% | +42.8% | −9.5% | +109.4% | |
| Liabilities | ||||||||||
| 0.1 | 0.8 | 0.5 | 1.9 | 1.6 | 2.0 | 1.7 | 5.3 | 4.4 | 4.5 | |
| Equity | ||||||||||
| −46.0 | −51.8 | −57.5 | −64.3 | −71.0 | −89.6 | −106.8 | −124.5 | −147.0 | −167.3 | |
| 3.1 | 5.0 | 4.9 | 4.9 | 5.8 | 25.2 | 27.6 | 36.4 | 33.4 | 74.6 | |
| Growth | +64.0% | −2.2% | +0.0% | +17.7% | +336.4% | +9.3% | +32.2% | −8.3% | +123.3% | |
| Per share and net cash | ||||||||||
| 68.1 | 74.1 | 79.2 | 87.4 | 97.8 | 110.6 | 112.9 | 118.1 | 123.3 | 146.1 | |
| calc | 0.04 | 0.07 | 0.06 | 0.06 | 0.06 | 0.23 | 0.24 | 0.31 | 0.27 | 0.51 |
Lines marked calc are worked out here from filed figures; point at one for how.