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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 4.0 | 8.4 | 6.3 | 64.4 | 85.8 | 61.8 | 6.5 | 8.0 |
| Growth | +3,867.3% | +108.6% | −24.7% | +923.0% | +33.2% | −27.9% | −89.4% | +23.2% | |
| Operating income | −30.5 | −52.0 | −39.3 | −43.2 | −63.7 | −81.1 | −42.8 | 12.6 | −14.6 |
| Net income | −29.4 | −45.5 | −38.8 | −42.3 | −76.2 | −97.7 | −71.7 | 23.9 | −8.3 |
| Growth | −134.6% | ||||||||
| EPS, diluted | −0.24 | −0.26 | −0.17 | −0.14 | −0.21 | −0.21 | −0.12 | 0.01 | 0.00 |
| Growth | −100.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 100.0% | 46.9% | 66.1% | 64.1% | 42.7% | 42.4% | 46.1% | 47.0% | 60.3% |
| Operating margin | −30,240.6% | −1,297.0% | −470.5% | −686.7% | −99.0% | −94.6% | −69.3% | 193.4% | −181.7% |
| Net margin | −29,079.2% | −1,136.6% | −464.4% | −672.5% | −118.4% | −114.0% | −116.0% | 366.2% | −102.8% |
| Free cash flow margin | −28,062.4% | −1,120.9% | −412.5% | −650.4% | −76.1% | −76.0% | −47.5% | −548.7% | −116.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −28.3 | −44.8 | −34.5 | −40.7 | −48.6 | −65.0 | −29.2 | −35.8 | −9.4 |
| Capital expenditure | −0.1 | −0.1 | −0.0 | −0.2 | −0.4 | −0.1 | −0.2 | −0.0 | −0.0 |
| Free cash flow | −28.3 | −44.9 | −34.5 | −40.9 | −49.0 | −65.2 | −29.4 | −35.8 | −9.4 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 53.8 | 16.5 | 29.0 | 29.0 | 29.3 | 29.5 | 20.0 | 5.6 | 4.6 |
| Total debt | n/a | n/a | n/a | n/a | 81.4 | 83.6 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | −52.1 | −54.1 | n/a | n/a | n/a |
| Shareholders’ equity | 62.7 | 45.1 | 51.2 | 60.0 | 13.9 | 8.9 | −48.4 | 2.1 | −4.7 |
| Debt to equity | n/a | n/a | n/a | n/a | 5.87 | 9.42 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 53.8 | 16.5 | 29.0 | 29.0 | 29.3 | 29.5 | 20.0 | 5.6 | 4.6 | |
| 0.1 | 1.5 | 1.0 | 1.2 | 28.7 | 31.7 | 34.5 | 2.6 | 2.5 | |
| n/a | 0.7 | 0.8 | 1.9 | 6.5 | 14.8 | 11.0 | 4.4 | 3.7 | |
| 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.6 | 0.5 | 0.2 | 0.1 | |
| 74.2 | 57.3 | 62.4 | 74.1 | 180.2 | 181.2 | 158.9 | 23.0 | 18.0 | |
| Growth | −22.7% | +8.8% | +18.7% | +143.2% | +0.5% | −12.3% | −85.5% | −21.7% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | 81.4 | 83.6 | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | 81.4 | 83.6 | n/a | n/a | n/a |
| 11.5 | 12.3 | 11.2 | 14.1 | 166.4 | 172.3 | 207.3 | 21.0 | 22.7 | |
| Equity | |||||||||
| −89.6 | −132.9 | −169.1 | −208.4 | −280.3 | −367.9 | −433.9 | −407.7 | −414.8 | |
| 62.7 | 45.1 | 51.2 | 60.0 | 13.9 | 8.9 | −48.4 | 2.1 | −4.7 | |
| Growth | −28.1% | +13.6% | +17.2% | −76.9% | −36.0% | −645.4% | −326.3% | ||
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | −52.1 | −54.1 | n/a | n/a | n/a |
| n/a | 212.7 | 283.7 | 352.7 | 384.0 | 526.8 | 1,180 | 12,747 | 12,900 | |
| calc | n/a | 0.21 | 0.18 | 0.17 | 0.04 | 0.02 | −0.04 | 0.00 | −0.00 |
Lines marked calc are worked out here from filed figures; point at one for how.