Closing prices at the end of each trading day, from 5 May 2017. 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 | n/a | n/a | n/a | n/a | 12.6 | 208.4 | 1.5 | 0.4 | 0.6 | 7.3 |
| Growth | +1,551.6% | −99.3% | −73.9% | +44.4% | +1,181.3% | |||||
| Operating income | −22.5 | −65.0 | −52.9 | −61.4 | −81.4 | 124.2 | −55.5 | −59.3 | −61.9 | −42.4 |
| Net income | −22.4 | −64.8 | −52.0 | −60.5 | −81.0 | 122.8 | −54.2 | −52.3 | −26.4 | −17.4 |
| Growth | −144.1% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.39 | 1.76 | −0.77 | −0.74 | n/a | n/a |
| Growth | −143.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | −645.4% | 59.6% | −3,696.4% | −15,122.7% | −10,933.7% | −585.2% |
| Net margin | n/a | n/a | n/a | n/a | −642.3% | 58.9% | −3,604.7% | −13,351.8% | −4,670.1% | −240.1% |
| Free cash flow margin | n/a | n/a | n/a | n/a | −409.8% | 56.8% | −3,756.6% | −11,689.0% | −9,898.8% | −528.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −17.8 | −31.5 | −45.6 | −51.1 | −51.6 | 118.6 | −55.2 | −45.8 | −56.0 | −38.3 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.1 | −0.1 | −0.2 | −1.2 | −0.0 | −0.1 | 0.0 |
| Free cash flow | −17.8 | −31.5 | −45.6 | −51.1 | −51.7 | 118.4 | −56.5 | −45.8 | −56.0 | −38.3 |
| Growth | −147.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 51.9 | 87.1 | 36.5 | 41.9 | 72.0 | 187.8 | 44.9 | 27.0 | 26.3 | 13.2 |
| Shareholders’ equity | 49.3 | 83.4 | 38.8 | 70.0 | 43.6 | 179.7 | 132.3 | 87.8 | 68.2 | 130.7 |
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 | ||||||||||
| 51.9 | 87.1 | 36.5 | 41.9 | 72.0 | 187.8 | 44.9 | 27.0 | 26.3 | 13.2 | |
| 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 1.1 | 0.8 | 0.4 | 0.3 | |
| 53.0 | 89.5 | 47.6 | 80.8 | 75.9 | 194.5 | 155.3 | 144.0 | 92.2 | 150.9 | |
| Growth | +68.7% | −46.7% | +69.7% | −6.1% | +156.2% | −20.2% | −7.2% | −36.0% | +63.8% | |
| Liabilities | ||||||||||
| n/a | n/a | 8.8 | 10.8 | 32.3 | 14.8 | 23.0 | 56.2 | 23.9 | 20.3 | |
| Equity | ||||||||||
| −35.9 | −100.7 | −152.7 | −213.2 | −294.2 | −171.4 | −225.5 | −277.9 | −304.3 | −321.7 | |
| 49.3 | 83.4 | 38.8 | 70.0 | 43.6 | 179.7 | 132.3 | 87.8 | 68.2 | 130.7 | |
| Growth | +69.3% | −53.5% | +80.4% | −37.7% | +312.0% | −26.4% | −33.6% | −22.3% | +91.5% | |
| Per share and net cash | ||||||||||
| 9.8 | 24.6 | 24.7 | 54.7 | 65.7 | 70.4 | 70.5 | 70.7 | 71.0 | 130.2 | |
| calc | 5.01 | 3.39 | 1.57 | 1.28 | 0.66 | 2.55 | 1.88 | 1.24 | 0.96 | 1.00 |
Lines marked calc are worked out here from filed figures; point at one for how.