Closing prices at the end of each trading day, from 2 Jan 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.4 | 0.3 | 0.3 | 3.1 | 2.1 | 1.1 |
| Growth | −9.6% | −9.4% | +933.1% | −31.6% | −47.5% | ||
| Operating income | n/a | −34.7 | −99.8 | −91.3 | −68.2 | −29.7 | −27.3 |
| Net income | n/a | −307.0 | 120.7 | −95.4 | −68.9 | −34.9 | −30.5 |
| Growth | −179.1% | ||||||
| EPS, diluted | n/a | −4.90 | 1.70 | −58.53 | −323.96 | −414.01 | −49.10 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | n/a | −0.8% | 140.9% | 91.3% | 72.3% | 96.9% | 99.8% |
| Operating margin | n/a | −9,497.5% | −30,230.6% | −30,526.8% | −2,206.9% | −1,404.1% | −2,455.4% |
| Net margin | n/a | −84,117.0% | 36,561.8% | −31,921.1% | −2,231.1% | −1,653.1% | −2,744.9% |
| Free cash flow margin | n/a | −9,324.9% | −27,177.0% | −29,588.6% | −2,004.5% | −785.8% | −2,097.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −32.5 | −86.7 | −87.9 | −61.8 | −16.6 | −23.3 |
| Capital expenditure | n/a | −1.5 | −3.0 | −0.6 | −0.1 | 0.0 | −0.0 |
| Free cash flow | n/a | −34.0 | −89.7 | −88.5 | −61.9 | −16.6 | −23.3 |
| Growth | |||||||
| Buybacks | n/a | 0.0 | −40.0 | 0.0 | −10.0 | 0.0 | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 1.1 | 23.0 | 160.0 | 61.1 | 2.1 | 1.6 | 12.8 |
| Shareholders’ equity | 14.7 | −289.5 | 131.9 | 38.6 | 3.2 | −7.8 | 17.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| n/a | −0.8% | 140.9% | 91.3% | 72.3% | 96.9% | 99.8% | |
| n/a | −9,497.5% | −30,230.6% | −30,526.8% | −2,206.9% | −1,404.1% | −2,455.4% | |
| n/a | −84,116.7% | 36,562.4% | −31,921.1% | n/a | −1,653.1% | −2,744.9% | |
| n/a | −84,117.0% | 36,561.8% | −31,921.1% | −2,231.1% | −1,653.1% | −2,744.9% | |
| n/a | −9,324.9% | −27,177.0% | −29,588.6% | −2,004.5% | −785.8% | −2,097.9% | |
| Spending | |||||||
| n/a | 6,224.1% | 15,551.8% | 13,953.5% | 1,112.0% | 462.7% | 827.9% | |
| n/a | 3,272.6% | 14,819.7% | 16,664.5% | 1,167.2% | 1,038.3% | 1,727.3% | |
| n/a | 411.5% | 900.6% | 195.0% | 3.0% | 0.0% | 1.1% | |
| n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | |
| Returns | |||||||
| n/a | n/a | 91.5% | −247.2% | −2,162.5% | n/a | −177.8% | |
| n/a | −845.3% | 64.9% | −103.3% | −333.8% | −351.1% | −75.6% | |
| Balance and payout | |||||||
| 8.6% | 897.0% | 29.0% | 58.2% | 84.6% | 178.5% | 57.5% | |