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 | 0.8 | 0.3 | 0.2 | 7.9 | 12.6 | 5.2 | 6.1 | 7.3 | 7.8 | n/a |
| Growth | −59.9% | −54.3% | +5,069.9% | +59.7% | −59.1% | +17.5% | +20.2% | +7.0% | ||
| Operating income | −24.9 | −17.5 | −20.4 | −20.7 | −9.9 | −20.2 | −18.9 | −14.7 | −9.8 | −5.2 |
| Net income | −27.8 | −18.1 | −20.6 | −20.6 | −19.3 | −20.2 | −18.8 | −14.1 | −9.6 | −5.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −5.46 | −3.87 | −2.62 | −1.41 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −2,978.0% | −5,216.4% | −13,333.3% | −261.6% | −78.1% | −390.2% | −312.1% | −202.0% | −125.1% | n/a |
| Net margin | −3,334.5% | −5,389.9% | −13,439.9% | −260.4% | −152.8% | −390.2% | −310.3% | −193.5% | −122.5% | n/a |
| Free cash flow margin | −1,640.5% | −4,343.6% | −10,967.3% | 40.1% | −101.0% | −384.4% | −320.2% | −228.3% | −142.4% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −13.2 | −14.5 | −16.8 | 3.2 | −12.5 | −19.7 | −19.4 | −16.0 | −10.7 | −5.4 |
| Capital expenditure | −0.5 | −0.1 | −0.0 | −0.1 | −0.3 | −0.1 | −0.1 | −0.7 | −0.4 | n/a |
| Free cash flow | −13.7 | −14.6 | −16.8 | 3.2 | −12.8 | −19.9 | −19.4 | −16.7 | −11.1 | n/a |
| Growth | −502.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.2 | 3.6 | 2.6 | 23.4 | 31.7 | 53.8 | 35.6 | 19.2 | 9.5 | 4.1 |
| Total debt | 5.8 | 3.2 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1.6 | 0.3 | 2.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 8.8 | 10.1 | 11.8 | 11.0 | 23.1 | 47.4 | 31.1 | 18.0 | 8.9 | 3.8 |
| Debt to equity | 0.66 | 0.32 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | 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 | ||||||||||
| 0.8 | 0.3 | 0.2 | 7.9 | 12.6 | 5.2 | 6.1 | 7.3 | 7.8 | n/a | |
| Growth | −59.9% | −54.3% | +5,069.9% | +59.7% | −59.1% | +17.5% | +20.2% | +7.0% | ||
| 10.2 | 10.2 | 13.0 | 12.8 | 15.6 | 15.4 | 18.2 | 15.5 | 7.2 | 0.0 | |
| 8.0 | 7.6 | 7.5 | 8.5 | 6.9 | 6.4 | 6.8 | 6.5 | 7.8 | 5.1 | |
| −24.9 | −17.5 | −20.4 | −20.7 | −9.9 | −20.2 | −18.9 | −14.7 | −9.8 | −5.2 | |
| Growth | ||||||||||
| −30.8 | −18.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −3.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| −27.8 | −18.1 | −20.6 | −20.6 | −19.3 | −20.2 | −18.8 | −14.1 | −9.6 | −5.2 | |
| Growth | ||||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −8.63 | −5.46 | −3.87 | −2.62 | −1.41 | |
| n/a | n/a | n/a | n/a | n/a | n/a | −5.46 | −3.87 | −2.62 | −1.41 | |
| Growth | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 2.7 | 3,448 | 3.7 | 3.7 | 3.7 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 3,448 | 3.7 | 3.7 | 3.7 | |
| Growth | −99.9% | +0.0% | +0.0% | |||||||
† The diluted share count jumps at 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.