Closing prices at the end of each trading day, from 13 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 | 0.1 | 0.2 | 9.0 | 10.3 | 9.8 | 16.7 | 30.4 | 30.6 | 12.8 | 8.7 |
| Growth | +121.6% | +4,802.2% | +14.1% | −5.1% | +71.1% | +81.7% | +0.7% | −58.0% | −32.4% | |
| Operating income | −0.3 | −0.6 | 0.5 | −0.3 | −0.7 | −4.8 | −8.2 | −23.5 | −11.7 | −5.2 |
| Net income | −0.3 | −0.7 | −1.4 | −1.3 | −1.8 | −5.0 | −7.8 | −23.2 | −11.2 | −5.9 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −0.56 | −15.33 | −6.10 | −1.74 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 74.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −365.5% | −345.3% | 5.9% | −2.6% | −7.5% | −28.5% | −26.9% | −76.8% | −90.9% | −59.5% |
| Net margin | −376.9% | −359.9% | −15.4% | −13.1% | −18.2% | −29.8% | −25.6% | −75.8% | −87.4% | −67.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −78.4% | −11.5% | 2.7% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.2 | −0.1 | −0.1 | 0.2 | −0.3 | −3.5 | −1.9 | 2.0 | −2.6 | −1.3 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | −9.6 | −1.6 | −1.2 | n/a | n/a |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | −13.1 | −3.5 | 0.8 | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 0.1 | 0.5 | 3.8 | 3.5 | 0.4 | 0.2 | 0.0 | 0.0 |
| Shareholders’ equity | −0.3 | −0.5 | −1.7 | −2.8 | 5.5 | 41.4 | 34.6 | 12.2 | 3.2 | 4.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 74.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −365.5% | −345.3% | 5.9% | −2.6% | −7.5% | −28.5% | −26.9% | −76.8% | −90.9% | −59.5% | |
| −376.9% | −216.7% | n/a | n/a | n/a | n/a | −25.6% | −76.1% | −87.4% | −67.7% | |
| −376.9% | −359.9% | −15.4% | −13.1% | −18.2% | −29.8% | −25.6% | −75.8% | −87.4% | −67.7% | |
| n/a | n/a | n/a | n/a | n/a | −78.4% | −11.5% | 2.7% | n/a | n/a | |
| Spending | ||||||||||
| 109.2% | 149.5% | 15.9% | 14.9% | 15.6% | 14.3% | 14.8% | 23.2% | 22.3% | 21.6% | |
| n/a | n/a | n/a | n/a | n/a | 57.4% | 5.1% | 4.0% | n/a | n/a | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | −32.4% | −12.0% | −22.5% | −189.6% | −352.0% | −127.5% | |
| −5,109.4% | −2,022.0% | −11.6% | −11.3% | −12.4% | −10.9% | −20.1% | −117.5% | −88.5% | −47.8% | |
| Balance and payout | ||||||||||
| 5,380.7% | 1,694.0% | 114.4% | 123.6% | 60.0% | 9.1% | 10.4% | 37.4% | 74.8% | 62.5% | |