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 | 21.8 | 32.1 | 26.9 | 27.2 | 11.9 | 143.9 | 7.1 | 0.0 | 0.0 | 0.8 |
| Growth | +47.5% | −16.1% | +1.0% | −56.2% | +1,109.2% | −95.0% | −100.0% | |||
| Operating income | −92.8 | −91.4 | −100.3 | −71.9 | −88.1 | −64.5 | −179.9 | −195.1 | −121.3 | −94.0 |
| Net income | −91.6 | −89.4 | −98.9 | −70.3 | −89.1 | −65.6 | −250.2 | −113.7 | 0.1 | 5.7 |
| Growth | +4,088.2% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.12 | −0.72 | −2.31 | −17.77 | 0.00 | 0.64 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −426.5% | −284.7% | −372.6% | −264.4% | −740.8% | −44.8% | −2,524.0% | n/a | n/a | −11,910.1% |
| Net margin | −420.7% | −278.4% | −367.6% | −258.5% | −749.2% | −45.6% | −3,509.5% | n/a | n/a | 721.9% |
| Free cash flow margin | 103.0% | −249.8% | −240.7% | −285.1% | −791.8% | −2.0% | −3,347.9% | n/a | n/a | 109.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 43.9 | −75.5 | −62.9 | −76.5 | −93.6 | 6.7 | −228.8 | −117.4 | −148.6 | 1.1 |
| Capital expenditure | −21.5 | −4.7 | −1.9 | −1.0 | −0.6 | −9.6 | −9.8 | −8.0 | −0.4 | −0.3 |
| Free cash flow | 22.4 | −80.2 | −64.8 | −77.5 | −94.2 | −2.9 | −238.6 | −125.3 | −149.0 | 0.9 |
| Growth | −457.6% | |||||||||
| Buybacks | n/a | −0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 54.5 | 36.1 | 85.8 | 65.1 | 116.0 | 180.0 | 163.0 | 128.0 | 30.8 | 45.8 |
| Total debt | n/a | n/a | n/a | 25.0 | 25.0 | 24.1 | 50.0 | 110.0 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 40.1 | 91.0 | 156.0 | 113.0 | 18.0 | n/a | n/a |
| Shareholders’ equity | 132.6 | 60.7 | −48.0 | −48.3 | 174.8 | 131.5 | 10.8 | −44.9 | 13.8 | 44.2 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.14 | 0.18 | 4.64 | 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 | ||||||||||
| 21.8 | 32.1 | 26.9 | 27.2 | 11.9 | 143.9 | 7.1 | 0.0 | 0.0 | 0.8 | |
| Growth | +47.5% | −16.1% | +1.0% | −56.2% | +1,109.2% | −95.0% | −100.0% | |||
| 82.0 | 89.5 | 96.0 | 80.1 | 90.6 | 141.9 | 109.7 | 117.6 | 64.6 | 49.1 | |
| 32.6 | 34.0 | 32.6 | 24.7 | 30.8 | 69.3 | 70.3 | 77.5 | 53.2 | 39.2 | |
| −92.8 | −91.4 | −100.3 | −71.9 | −88.1 | −64.5 | −179.9 | −195.1 | −121.3 | −94.0 | |
| Growth | ||||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| −91.6 | −89.4 | −98.9 | −70.3 | −89.1 | −65.6 | −250.2 | −113.7 | 0.1 | 5.7 | |
| Growth | +4,088.2% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −1.12 | −0.72 | −2.31 | −17.77 | 0.00 | 0.64 | |
| n/a | n/a | n/a | n/a | −1.12 | −0.72 | −2.31 | −17.77 | 0.00 | 0.64 | |
| Growth | ||||||||||
| n/a | n/a | n/a | n/a | 79.8 | 91.7 | 108.1 | 6.4 | 7.8 | 8.9 | |
| n/a | n/a | n/a | n/a | 79.8 | 91.7 | 108.1 | 6.4 | 7.8 | 8.9 | |
| Growth | +14.9% | +17.9% | −94.1% | +21.4% | +14.2% | |||||
† The diluted share count jumps at 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.