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 | 37.0 | 23.8 | 0.0 | 6.3 | 42.0 | 36.5 | 75.2 | 108.9 | 87.4 | 84.2 |
| Growth | −35.6% | −100.0% | +567.3% | −13.2% | +106.0% | +44.9% | −19.7% | −3.7% | ||
| Operating income | −142.0 | −24.6 | −8.0 | −6.4 | 4.3 | −8.5 | 40.0 | 75.5 | 41.8 | 51.9 |
| Net income | −149.0 | 3.8 | −52.9 | −32.1 | 3.8 | −9.7 | 36.3 | 69.4 | 43.7 | 50.0 |
| Growth | −1,485.0% | −357.0% | +91.2% | −37.0% | +14.3% | |||||
| EPS, diluted | −100,821.38 | 8.94 | −55.97 | −11.19 | 15.74 | −28.97 | 3.02 | 1.91 | 1.11 | 1.28 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −384.0% | −103.4% | n/a | −100.8% | 10.2% | −23.2% | 53.2% | 69.3% | 47.8% | 61.7% |
| Net margin | −402.8% | 16.0% | n/a | −508.8% | 9.0% | −26.6% | 48.3% | 63.7% | 50.0% | 59.4% |
| Free cash flow margin | −32.9% | −53.2% | n/a | −862.6% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −12.0 | −12.7 | −0.3 | −4.2 | 13.2 | −3.1 | 33.8 | 68.0 | 59.9 | 50.1 |
| Capital expenditure | −0.2 | 0.0 | 0.0 | −50.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −12.2 | −12.7 | −0.3 | −54.4 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −0.7 | 0.0 | 0.0 | −2.7 | 0.0 | 0.0 |
| Dividends paid | n/a | n/a | n/a | 0.0 | −0.5 | 0.0 | 0.0 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.3 | 6.4 | 10.5 | 26.3 | 21.4 | 9.6 | 38.7 | 67.3 | 70.3 | 48.2 |
| Total debt | 127.1 | 12.1 | 0.0 | 32.3 | 57.7 | 49.9 | 127.7 | 54.9 | 47.5 | n/a |
| Net cash (debt) | −118.8 | −5.7 | 10.5 | −6.0 | −36.3 | −40.3 | −88.9 | 12.4 | 22.9 | n/a |
| Shareholders’ equity | 90.9 | 130.8 | 95.6 | 94.2 | 96.8 | 87.3 | 155.7 | 233.2 | 275.2 | 323.4 |
| Debt to equity | 1.40 | 0.09 | 0.00 | 0.34 | 0.60 | 0.57 | 0.82 | 0.24 | 0.17 | 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 | ||||||||||
| 37.0 | 23.8 | 0.0 | 6.3 | 42.0 | 36.5 | 75.2 | 108.9 | 87.4 | 84.2 | |
| Growth | −35.6% | −100.0% | +567.3% | −13.2% | +106.0% | +44.9% | −19.7% | −3.7% | ||
| 7.2 | 8.4 | 8.0 | 8.2 | 8.0 | 5.8 | 6.8 | 8.0 | 8.3 | 9.7 | |
| −142.0 | −24.6 | −8.0 | −6.4 | 4.3 | −8.5 | 40.0 | 75.5 | 41.8 | 51.9 | |
| Growth | −297.9% | +88.9% | −44.6% | +24.2% | ||||||
| −149.0 | 3.8 | −52.9 | −32.1 | 3.8 | −9.7 | 36.3 | 69.4 | 43.7 | 50.0 | |
| Growth | −1,485.0% | −357.0% | +91.2% | −37.0% | +14.3% | |||||
| Per share | ||||||||||
| −100,821.38 | 8.94 | −55.97 | −11.19 | 15.97 | −28.97 | 6.49 | 5.43 | 3.39 | 3.87 | |
| −100,821.38 | 8.94 | −55.97 | −11.19 | 15.74 | −28.97 | 3.02 | 1.91 | 1.11 | 1.28 | |
| Growth | −726.1% | −284.1% | −36.8% | −41.9% | +15.3% | |||||
| 0.0 | 0.4 | 0.9 | 2.9 | 0.3 | 0.3 | 1.9 | 10.5 | 12.4 | 12.4 | |
| 0.0 | 0.4 | 0.9 | 2.9 | 0.3 | 0.3 | 6.4 | 35.5 | 39.2 | 38.9 | |
| Growth | +28,814.8% | +121.1% | +203.1% | −88.5% | +1.6% | +1,824.2% | +451.2% | +10.3% | −0.7% | |
† The diluted share count jumps at 2017 and 2018 and 2019 and 2020 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.