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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | 0.0 | 1.4 | 0.7 | 0.0 | 0.0 | 0.4 |
| Growth | −50.6% | −100.0% | ||||||||
| Operating income | −9.5 | −25.6 | −37.5 | −48.0 | −50.0 | −63.0 | −58.1 | −43.6 | −56.3 | −76.9 |
| Net income | −9.5 | −25.6 | −37.5 | −47.0 | −49.9 | −63.7 | −58.5 | −42.2 | −53.6 | −72.8 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | −4,443.9% | −8,293.9% | n/a | n/a | −21,982.6% |
| Net margin | n/a | n/a | n/a | n/a | n/a | −4,489.4% | −8,357.9% | n/a | n/a | −20,794.6% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −3,845.8% | −6,773.4% | n/a | n/a | −15,553.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.1 | −11.1 | −23.9 | −34.2 | −35.4 | −54.1 | −47.0 | −33.0 | −36.3 | −54.1 |
| Capital expenditure | −0.1 | −2.6 | −0.3 | −0.6 | −0.4 | −0.4 | −0.4 | −0.1 | −0.1 | −0.3 |
| Free cash flow | −8.1 | −13.6 | −24.2 | −34.8 | −35.8 | −54.5 | −47.4 | −33.2 | −36.5 | −54.4 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.1 | 3.4 | 51.1 | 6.9 | 12.5 | 28.6 | 61.1 | 44.4 | 118.0 | 80.7 |
| Shareholders’ equity | 25.3 | 46.0 | 66.3 | 30.7 | 22.9 | 35.7 | −2.2 | 44.4 | 114.9 | 80.7 |
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 | ||||||||||
| 2.1 | 3.4 | 51.1 | 6.9 | 12.5 | 28.6 | 61.1 | 44.4 | 118.0 | 80.7 | |
| n/a | n/a | n/a | n/a | n/a | 0.1 | 0.0 | n/a | 0.0 | 0.3 | |
| n/a | n/a | n/a | n/a | n/a | 5.8 | 0.0 | n/a | 0.0 | 0.1 | |
| 0.3 | 2.6 | 2.2 | 2.6 | 2.5 | 2.5 | 2.0 | 1.5 | 1.2 | 1.1 | |
| 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | |
| 26.3 | 49.8 | 70.6 | 41.9 | 41.3 | 54.2 | 77.9 | 59.2 | 132.5 | 94.5 | |
| Growth | +89.3% | +41.8% | −40.7% | −1.5% | +31.4% | +43.6% | −24.0% | +123.9% | −28.6% | |
| Liabilities | ||||||||||
| 1.0 | 3.8 | 4.3 | 11.2 | 18.4 | 18.6 | 80.1 | 14.8 | 17.6 | 13.9 | |
| Equity | ||||||||||
| −12.6 | −38.2 | −75.7 | −122.7 | −172.5 | −236.2 | −294.7 | −336.9 | −390.5 | −463.3 | |
| 25.3 | 46.0 | 66.3 | 30.7 | 22.9 | 35.7 | −2.2 | 44.4 | 114.9 | 80.7 | |
| Growth | +81.8% | +44.2% | −53.7% | −25.5% | +55.9% | −106.3% | +158.9% | −29.8% | ||
| Per share and net cash | ||||||||||
| 13.3 | 16.8 | 20.6 | 20.8 | 25.6 | 29.7 | 37.2 | 55.1 | 65.9 | 67.8 | |
| calc | 1.90 | 2.73 | 3.22 | 1.48 | 0.90 | 1.20 | −0.06 | 0.80 | 1.74 | 1.19 |
Lines marked calc are worked out here from filed figures; point at one for how.