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 | 0.6 | 0.9 | 0.2 | 0.0 | 0.1 | 0.0 | 3.0 | 0.7 | 0.4 | 0.2 |
| Growth | +45.1% | −77.7% | −87.4% | +260.7% | −44.4% | +6,169.3% | −75.3% | −40.1% | −51.7% | |
| Operating income | −0.1 | 0.4 | −0.7 | −0.4 | −0.0 | −3.2 | −4.8 | −8.6 | −12.8 | −21.1 |
| Net income | −0.1 | 0.4 | −0.7 | −0.5 | 0.0 | −3.2 | −4.7 | −8.1 | −12.4 | −21.0 |
| Growth | −267.9% | −7,945.4% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.06 | −0.92 | −1.38 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | 100.0% | 11.2% | −149.0% | −204.9% | −1,093.5% |
| Operating margin | −10.5% | 50.6% | −357.7% | −1,718.5% | −13.5% | −6,582.1% | −157.7% | −1,161.8% | −2,874.3% | −9,834.2% |
| Net margin | −21.1% | 47.4% | −357.2% | −2,145.5% | 46.6% | −6,579.2% | −155.5% | −1,089.3% | −2,791.4% | −9,754.2% |
| Free cash flow margin | n/a | n/a | n/a | n/a | 74.8% | −3,829.8% | −168.9% | −1,228.7% | −2,501.9% | −7,544.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.1 | 0.3 | 0.2 | −0.3 | 0.1 | −1.8 | −4.9 | −9.0 | −10.6 | −14.3 |
| Capital expenditure | n/a | n/a | n/a | n/a | 0.0 | −0.0 | −0.1 | −0.1 | −0.6 | −1.9 |
| Free cash flow | n/a | n/a | n/a | n/a | 0.1 | −1.8 | −5.1 | −9.1 | −11.1 | −16.2 |
| Growth | −2,944.6% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | −0.3 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 11.1 | 4.0 | 10.4 | 10.7 | 3.2 |
| Total debt | n/a | n/a | n/a | 0.3 | 0.1 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | −0.3 | −0.0 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −0.1 | 0.3 | 0.1 | −0.0 | 0.0 | 12.3 | 8.3 | 14.7 | 15.5 | 6.7 |
| Debt to equity | n/a | n/a | n/a | n/a | 8.64 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 100.0% | 11.2% | −149.0% | −204.9% | −1,093.5% | |
| −10.5% | 50.6% | −357.7% | −1,718.5% | −13.5% | −6,582.1% | −157.7% | −1,161.8% | −2,874.3% | −9,834.2% | |
| −21.1% | 47.4% | −357.2% | −2,145.5% | 46.6% | −6,579.2% | −155.5% | −1,089.3% | −2,791.4% | −9,754.2% | |
| −21.1% | 47.4% | −357.2% | −2,145.5% | 46.6% | −6,579.2% | −155.5% | −1,089.3% | −2,791.4% | −9,754.2% | |
| n/a | n/a | n/a | n/a | 74.8% | −3,829.8% | −168.9% | −1,228.7% | −2,501.9% | −7,544.9% | |
| Spending | ||||||||||
| 56.3% | 24.7% | 331.8% | 912.2% | 66.7% | 779.7% | 36.9% | 201.1% | 481.2% | 1,174.0% | |
| 54.1% | 24.7% | 125.9% | 906.3% | 20.2% | 2,277.3% | 51.9% | 359.6% | 625.1% | 2,421.9% | |
| n/a | n/a | n/a | n/a | 0.0% | 2.5% | 4.8% | 14.2% | 124.6% | 882.7% | |
| n/a | n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| n/a | 153.5% | −1,044.3% | n/a | 358.6% | −25.7% | −56.8% | −54.9% | −80.4% | −311.9% | |
| −34.1% | 79.5% | −652.0% | −1,373.4% | 38.9% | −25.5% | −47.3% | −50.3% | −64.8% | −183.9% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 8.64 | n/a | n/a | n/a | n/a | n/a | |
| 138.8% | 48.2% | 37.6% | 1,086.6% | 89.2% | 0.7% | 16.8% | 8.5% | 19.3% | 41.0% | |
| n/a | n/a | n/a | n/a | 463.3% | n/a | n/a | n/a | n/a | n/a | |