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 | n/a | n/a | n/a | n/a | n/a | 0.5 | 0.4 | 2.5 | 3.0 | 0.1 |
| Growth | −24.6% | +550.4% | +22.1% | −97.6% | ||||||
| Operating income | −5.7 | −8.0 | −10.6 | −14.3 | −23.4 | −54.4 | −91.1 | −68.8 | −44.5 | −21.8 |
| Net income | −5.7 | −9.5 | −18.0 | −16.5 | −34.3 | −50.3 | −89.0 | −64.2 | 39.8 | 0.4 |
| Growth | −99.0% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −15.03 | −9.16 | 14.90 | −5.63 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | −17.0% | n/a | n/a | n/a | n/a |
| Operating margin | n/a | n/a | n/a | n/a | n/a | −10,878.6% | −24,161.0% | −2,805.7% | −1,485.4% | −30,712.7% |
| Net margin | n/a | n/a | n/a | n/a | n/a | −10,069.4% | −23,602.9% | −2,617.3% | 1,328.6% | 564.8% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −8,412.0% | −19,237.4% | −2,132.1% | −1,122.2% | −7,376.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.5 | −6.6 | −8.8 | −13.4 | −21.9 | −40.6 | −71.0 | −52.0 | −33.6 | −5.2 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 | −0.1 | −1.5 | −1.5 | −0.2 | −0.1 | −0.0 |
| Free cash flow | −4.5 | −6.6 | −8.8 | −13.4 | −22.0 | −42.1 | −72.5 | −52.3 | −33.6 | −5.2 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.6 | 1.5 | 8.2 | 6.2 | 17.3 | 77.3 | 39.7 | 19.6 | 1.2 | 1.5 |
| Shareholders’ equity | −0.3 | −2.8 | −2.3 | −3.8 | 1.9 | 61.7 | −9.7 | −53.8 | −2.5 | 34.0 |
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 | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −17.0% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | −10,878.6% | −24,161.0% | −2,805.7% | −1,485.4% | −30,712.7% | |
| n/a | n/a | n/a | n/a | n/a | −11,225.2% | −27,384.1% | −3,232.6% | 949.1% | −3,477.5% | |
| n/a | n/a | n/a | n/a | n/a | −10,069.4% | −23,602.9% | −2,617.3% | 1,328.6% | 564.8% | |
| n/a | n/a | n/a | n/a | n/a | −8,412.0% | −19,237.4% | −2,132.1% | −1,122.2% | −7,376.1% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 3,969.4% | 6,721.0% | 582.2% | 198.1% | 6,326.8% | |
| n/a | n/a | n/a | n/a | n/a | 5,084.0% | 10,984.1% | 1,262.1% | 818.8% | 22,887.3% | |
| n/a | n/a | n/a | n/a | n/a | 293.8% | 408.5% | 9.9% | 1.8% | 43.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | n/a | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | −1,807.8% | −81.6% | n/a | n/a | n/a | 1.2% | |
| −649.2% | −580.6% | −211.5% | −227.3% | −173.3% | −57.9% | −164.8% | −193.8% | 129.8% | 1.0% | |
| Balance and payout | ||||||||||
| 136.7% | 273.7% | 129.1% | 164.1% | 102.4% | 8.7% | 79.7% | 172.5% | 122.9% | 42.5% | |