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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.5 | 2.4 | 2.7 | 2.7 | 2.7 | 2.7 | 1.3 | n/a | 2.0 |
| Growth | −0.3% | +10.4% | +0.3% | −0.3% | +0.0% | −50.4% | |||
| Operating income | −10.8 | −13.5 | −14.6 | −11.8 | −24.2 | −40.6 | −15.8 | −12.8 | −15.1 |
| Net income | −10.5 | −12.7 | −14.4 | −11.5 | −23.0 | −36.6 | 5.1 | −19.1 | 64.1 |
| Growth | −474.6% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.94 | 0.14 | −0.48 | 1.50 |
| Growth | −442.9% |
| 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 | n/a | 0.7% |
| Operating margin | −438.6% | −552.3% | −541.3% | −433.8% | −896.2% | −1,502.0% | −1,176.8% | n/a | −754.4% |
| Net margin | −426.7% | −519.7% | −531.1% | −424.8% | −850.5% | −1,352.6% | 379.7% | n/a | 3,202.5% |
| Free cash flow margin | −237.7% | −598.7% | −479.3% | −462.1% | −797.5% | −1,051.2% | −787.2% | n/a | −457.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.8 | −14.7 | −12.9 | −12.4 | −21.2 | −27.9 | −10.3 | −8.4 | −9.1 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.1 | −0.4 | −0.5 | −0.3 | −0.0 | −0.0 |
| Free cash flow | −5.8 | −14.7 | −13.0 | −12.5 | −21.6 | −28.4 | −10.5 | −8.4 | −9.2 |
| Growth | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −2.5 | −4.7 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.0 | 5.0 | 3.3 | 19.3 | 77.2 | 40.5 | 9.1 | 54.4 | 45.9 |
| Total debt | n/a | 11.4 | 9.7 | n/a | 12.5 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | n/a | −6.4 | −6.3 | n/a | 64.7 | 40.4 | n/a | n/a | n/a |
| Shareholders’ equity | 19.2 | 31.1 | 19.4 | 32.9 | 115.8 | 151.8 | 163.8 | 146.3 | 199.7 |
| Debt to equity | n/a | 0.37 | 0.50 | n/a | 0.11 | 0.00 | 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 | FY2017 31 Aug 2017 | FY2018 31 Aug 2018 | FY2019 31 Aug 2019 | FY2020 31 Aug 2020 | FY2021 31 Aug 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.7% | |
| −438.6% | −552.3% | −541.3% | −433.8% | −896.2% | −1,502.0% | −1,176.8% | n/a | −754.4% | |
| −410.4% | −519.7% | −520.0% | −424.8% | n/a | −1,393.4% | 379.7% | n/a | 3,766.2% | |
| −426.7% | −519.7% | −531.1% | −424.8% | −850.5% | −1,352.6% | 379.7% | n/a | 3,202.5% | |
| −237.7% | −598.7% | −479.3% | −462.1% | −797.5% | −1,051.2% | −787.2% | n/a | −457.7% | |
| Spending | |||||||||
| 418.6% | 489.1% | 500.3% | 377.7% | 776.5% | 1,022.5% | 669.5% | n/a | 319.1% | |
| 112.3% | 166.7% | 137.7% | 156.2% | 219.6% | 511.0% | 628.7% | n/a | 436.0% | |
| 0.3% | 0.2% | 0.6% | 3.0% | 13.9% | 18.3% | 19.0% | n/a | 0.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 15.0% | |
| Returns | |||||||||
| −54.5% | −40.9% | −74.0% | −35.0% | −19.9% | −24.1% | 3.1% | −13.0% | 32.1% | |
| −27.1% | −26.9% | −41.4% | −25.8% | −18.0% | −22.6% | 2.3% | −12.3% | 27.7% | |
| Balance and payout | |||||||||
| n/a | 0.37 | 0.50 | n/a | 0.11 | 0.00 | n/a | n/a | n/a | |