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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 100.0% | 46.9% | 66.1% | 64.1% | 42.7% | 42.4% | 46.1% | 47.0% | 60.3% | |
| −30,240.6% | −1,297.0% | −470.5% | −686.7% | −99.0% | −94.6% | −69.3% | 193.4% | −181.7% | |
| −29,079.2% | −1,136.6% | −464.4% | −672.5% | −118.4% | −114.0% | −116.0% | 366.2% | −102.8% | |
| −28,062.4% | −1,120.9% | −412.5% | −650.4% | −76.1% | −76.0% | −47.5% | −548.7% | −116.6% | |
| Spending | |||||||||
| 24,991.1% | 822.8% | 297.4% | 276.9% | 25.6% | 34.4% | 11.8% | 54.0% | 19.7% | |
| 3,809.9% | 200.3% | 89.8% | 182.5% | 39.4% | 37.7% | 46.3% | 248.4% | 118.9% | |
| 84.2% | 3.6% | 0.3% | 2.7% | 0.6% | 0.1% | 0.3% | 0.2% | 0.1% | |
| Returns | |||||||||
| −46.8% | −101.1% | −75.8% | −70.5% | −549.4% | −1,101.3% | n/a | 1,155.9% | n/a | |
| −39.6% | −79.4% | −62.2% | −57.1% | −42.3% | −53.9% | −45.1% | 103.8% | −45.8% | |
| Balance and payout | |||||||||
| n/a | n/a | n/a | n/a | 5.87 | 9.42 | n/a | n/a | n/a | |
| 15.5% | 21.4% | 18.0% | 19.0% | 92.3% | 95.1% | 130.5% | 91.0% | 126.0% | |