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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.1 | 1.0 | 1.0 | 1.0 | n/a | n/a | n/a | n/a | n/a |
| Growth | +900.0% | +0.0% | +0.0% | |||||||
| Operating income | −7.2 | −12.0 | −7.8 | −7.2 | −12.6 | −17.9 | −22.6 | −22.3 | n/a | n/a |
| Net income | 12.1 | 12.2 | 5.2 | 5.9 | 28.0 | 18.4 | −21.7 | −19.9 | −7.2 | −26.4 |
| Growth | +0.4% | −57.3% | +12.5% | +378.6% | −34.3% | −217.9% | ||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 17,568,036.00 | 23.97 | 17.96 | 4.99 | 0.03 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −11,966.0% | −782.6% | −715.6% | −1,261.2% | n/a | n/a | n/a | n/a | n/a |
| Net margin | n/a | 12,177.0% | 520.0% | 585.0% | 2,799.9% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | −8,640.0% | −849.6% | −197.9% | 154.9% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.3 | −8.6 | −8.5 | −2.0 | 1.7 | −0.4 | −16.7 | −19.9 | −14.4 | −5.7 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 | −0.2 | −0.1 | −0.0 | −0.0 | n/a | −0.0 |
| Free cash flow | −6.3 | −8.6 | −8.5 | −2.0 | 1.5 | −0.5 | −16.8 | −19.9 | n/a | −5.7 |
| Growth | −131.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.8 | 3.9 | 5.2 | 4.4 | 11.2 | 10.9 | 15.0 | 14.5 | 7.4 | 8.7 |
| Shareholders’ equity | 13.4 | 7.4 | 10.5 | 10.4 | 79.4 | 64.8 | 46.9 | 34.2 | 32.9 | 9.7 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | 0.1 | 1.0 | 1.0 | 1.0 | n/a | n/a | n/a | n/a | n/a | |
| Growth | +900.0% | +0.0% | +0.0% | |||||||
| 4.2 | 4.6 | 5.3 | 2.3 | 7.2 | 11.8 | 16.3 | 17.0 | 7.6 | 3.7 | |
| 3.0 | 6.4 | 5.2 | 4.4 | 6.0 | 6.1 | 6.3 | 5.2 | 3.2 | 3.2 | |
| −7.2 | −12.0 | −7.8 | −7.2 | −12.6 | −17.9 | −22.6 | −22.3 | n/a | n/a | |
| Growth | ||||||||||
| n/a | n/a | n/a | 0.2 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 12.1 | 12.2 | 5.2 | 5.9 | 28.0 | 18.4 | −21.7 | −19.9 | −7.2 | −26.4 | |
| Growth | +0.4% | −57.3% | +12.5% | +378.6% | −34.3% | −217.9% | ||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 17,568,036.00 | 23.97 | 17.96 | 4.44 | 0.03 | |
| n/a | n/a | n/a | n/a | n/a | 17,568,036.00 | 23.97 | 17.96 | 4.99 | 0.03 | |
| Growth | −100.0% | −25.1% | −72.2% | −99.5% | ||||||
| 5.8 | 9.5 | 14.2 | 19.4 | 11.5 | 17.6 | 0.9 | 1.1 | 1.6 | 960.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.9 | 1.1 | 1.6 | 0.5 | |
| Growth | +22.4% | +48.2% | −70.7% | |||||||
† The diluted share count jumps at 2025, 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.