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 | 79.7 | 5.1 | 6.8 | 1.1 | 3.6 | 37.8 | 44.8 | 17.7 | 4.7 | 3.0 |
| Growth | −93.6% | +33.6% | −83.8% | +228.9% | +937.9% | +18.5% | −60.5% | −73.4% | −35.2% | |
| Operating income | −36.4 | −41.4 | −0.6 | −0.3 | −2.8 | −6.2 | −5.3 | −6.6 | −2.6 | −17.6 |
| Net income | −136.4 | −78.3 | 16.8 | 2.9 | −11.1 | −10.0 | −25.8 | −20.8 | −7.3 | −27.0 |
| Growth | −82.5% | −475.0% | ||||||||
| EPS, diluted | −3.55 | −5.61 | 6.91 | −0.81 | −1.09 | −0.39 | −0.43 | −0.29 | −0.35 | −2.21 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.2% | −6.9% | 4.5% | 58.0% | 34.9% | 10.2% | 9.7% | 9.0% | 11.8% | 3.3% |
| Operating margin | −45.7% | −809.3% | −8.6% | −27.4% | −76.6% | −16.5% | −11.8% | −37.2% | −55.0% | −580.3% |
| Net margin | −171.2% | −1,532.4% | 246.5% | 266.4% | −303.7% | −26.5% | −57.7% | −118.0% | −156.2% | −887.2% |
| Free cash flow margin | −37.4% | −13.2% | −214.4% | −542.1% | −115.3% | −5.1% | n/a | −30.1% | 17.3% | −58.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −29.8 | −0.4 | −14.2 | −5.4 | −3.5 | −0.5 | −9.0 | −5.3 | 0.8 | −1.8 |
| Capital expenditure | 0.0 | −0.3 | −0.5 | −0.6 | −0.7 | −1.4 | n/a | −0.0 | −0.0 | −0.0 |
| Free cash flow | −29.8 | −0.7 | −14.6 | −6.0 | −4.2 | −1.9 | n/a | −5.3 | 0.8 | −1.8 |
| Growth | −321.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.4 | 0.1 | 0.0 | 7.3 | 3.4 | 0.8 | 0.1 | 0.3 | 0.2 | 0.1 |
| Total debt | 28.9 | 30.5 | 0.0 | n/a | 0.0 | 0.4 | 0.3 | 3.8 | 0.4 | n/a |
| Net cash (debt) | −28.5 | −30.4 | 0.0 | n/a | 3.4 | 0.4 | −0.2 | −3.5 | −0.2 | n/a |
| Shareholders’ equity | 58.8 | −3.0 | 7.3 | 20.7 | 18.3 | 51.3 | 40.6 | 19.4 | 11.7 | −2.2 |
| Debt to equity | 0.49 | n/a | 0.00 | n/a | 0.00 | 0.01 | 0.01 | 0.20 | 0.04 | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 79.7 | 5.1 | 6.8 | 1.1 | 3.6 | 37.8 | 44.8 | 17.7 | 4.7 | 3.0 | |
| Growth | −93.6% | +33.6% | −83.8% | +228.9% | +937.9% | +18.5% | −60.5% | −73.4% | −35.2% | |
| 69.2 | 5.5 | 6.5 | 0.5 | 2.4 | 33.9 | 40.4 | 16.1 | 4.1 | 2.9 | |
| 10.5 | −0.4 | 0.3 | 0.6 | 1.3 | 3.8 | 4.4 | 1.6 | 0.6 | 0.1 | |
| Growth | −103.4% | +110.8% | +97.6% | +203.1% | +13.1% | −63.6% | −65.0% | −81.8% | ||
| n/a | n/a | n/a | n/a | n/a | 0.8 | 0.4 | 0.1 | 0.1 | 0.1 | |
| 40.8 | 40.6 | 0.9 | 0.9 | 3.9 | 7.2 | 7.1 | 8.0 | 3.1 | 17.6 | |
| −36.4 | −41.4 | −0.6 | −0.3 | −2.8 | −6.2 | −5.3 | −6.6 | −2.6 | −17.6 | |
| Growth | ||||||||||
| −85.3 | −47.2 | −0.1 | 8.5 | −11.2 | −9.9 | −15.3 | −18.2 | −2.6 | −17.8 | |
| 1.9 | 0.2 | 0.2 | n/a | n/a | 0.1 | 1.5 | 0.0 | n/a | 0.0 | |
| −136.4 | −78.3 | 16.8 | 2.9 | −11.1 | −10.0 | −25.8 | −20.8 | −7.3 | −27.0 | |
| Growth | −82.5% | −475.0% | ||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −1.09 | −0.39 | −0.43 | −0.29 | −0.35 | −2.21 | |
| −3.55 | −5.61 | 6.91 | −0.81 | −1.09 | −0.39 | −0.43 | −0.29 | −0.35 | −2.21 | |
| Growth | −111.7% | |||||||||
| 38.3 | 1.5 | 3.0 | 6.9 | 10.1 | 24.8 | 59.5 | 7.3 | 7.3 | 8.1 | |
| 38.3 | 1.5 | 3.0 | 6.9 | 10.1 | 24.8 | 59.5 | 7.3 | 7.3 | 8.1 | |
| Growth | −96.0% | +94.5% | +131.6% | +46.6% | +145.0% | +140.1% | −87.8% | +0.0% | +10.7% | |
† The diluted share count jumps at 2017 and 2018 and 2019 and 2021 and 2022 and 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.