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 | 0.3 | 0.3 | 0.3 | 0.1 | 0.0 | 13.2 | 5.1 | 140.1 | 3.7 | 20.6 |
| Growth | +0.0% | +0.0% | −52.9% | −100.0% | −61.3% | +2,652.7% | −97.3% | +449.9% | ||
| Operating income | −27.8 | −26.3 | −30.0 | −48.9 | −51.1 | −60.8 | −85.8 | 72.7 | −37.1 | −16.1 |
| Net income | −30.0 | −25.1 | −12.5 | −53.7 | −55.2 | −32.9 | −62.8 | 67.0 | −21.3 | −8.6 |
| Growth | −131.8% | |||||||||
| EPS, diluted | −1.58 | n/a | n/a | n/a | n/a | −1.25 | −1.47 | 1.39 | −0.44 | −0.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −10,823.7% | −10,241.2% | −11,666.5% | −40,430.6% | n/a | −462.2% | −1,684.5% | 51.9% | −990.8% | −78.0% |
| Net margin | −11,668.9% | −9,751.0% | −4,851.4% | −44,388.4% | n/a | −249.7% | −1,233.7% | 47.8% | −568.3% | −41.8% |
| Free cash flow margin | −11,431.9% | −9,555.6% | −11,240.5% | −31,503.3% | n/a | −414.5% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −29.4 | −24.6 | −28.3 | −38.1 | −49.4 | −54.6 | −79.9 | 60.2 | −24.0 | −5.3 |
| Capital expenditure | −0.0 | −0.0 | −0.6 | 0.0 | −0.0 | 0.0 | n/a | n/a | n/a | n/a |
| Free cash flow | −29.4 | −24.6 | −28.9 | −38.1 | −49.4 | −54.6 | n/a | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.7 | 11.5 | 11.4 | 41.9 | 93.0 | 104.5 | 45.8 | 34.1 | 16.1 | 21.3 |
| Total debt | 14.3 | 14.7 | 15.1 | 0.0 | n/a | 34.4 | n/a | n/a | n/a | n/a |
| Net cash (debt) | 21.4 | −3.2 | −3.6 | 41.9 | n/a | 70.1 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 34.8 | 21.4 | 31.2 | 12.9 | 22.8 | 41.3 | 3.2 | 73.0 | 55.1 | 49.4 |
| Debt to equity | 0.41 | 0.68 | 0.48 | 0.00 | n/a | 0.83 | 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 | ||||||||||
| 0.3 | 0.3 | 0.3 | 0.1 | 0.0 | 13.2 | 5.1 | 140.1 | 3.7 | 20.6 | |
| Growth | +0.0% | +0.0% | −52.9% | −100.0% | −61.3% | +2,652.7% | −97.3% | +449.9% | ||
| 20.1 | 18.3 | 21.6 | 38.4 | 36.5 | 23.8 | 27.3 | 30.9 | 26.4 | 22.3 | |
| 8.0 | 8.3 | 8.7 | 10.6 | 14.6 | 49.9 | 63.0 | 20.9 | 14.5 | 14.4 | |
| −27.8 | −26.3 | −30.0 | −48.9 | −51.1 | −60.8 | −85.8 | 72.7 | −37.1 | −16.1 | |
| Growth | −151.1% | |||||||||
| −30.0 | −25.1 | −19.2 | −53.7 | −58.3 | −36.0 | −67.5 | 67.2 | −21.1 | −8.6 | |
| 0.0 | 0.0 | −6.7 | 0.0 | −3.1 | −3.1 | −4.7 | 0.1 | 0.2 | 0.0 | |
| −30.0 | −25.1 | −12.5 | −53.7 | −55.2 | −32.9 | −62.8 | 67.0 | −21.3 | −8.6 | |
| Growth | −131.8% | |||||||||
| Per share | ||||||||||
| −1.58 | −0.94 | −0.28 | −0.96 | n/a | −1.25 | −1.47 | 1.40 | −0.44 | −0.17 | |
| −1.58 | n/a | n/a | n/a | n/a | −1.25 | −1.47 | 1.39 | −0.44 | −0.17 | |
| Growth | −131.7% | |||||||||
| 19.0 | n/a | n/a | n/a | n/a | 26.4 | 42.6 | 47.9 | 48.5 | 49.9 | |
| 19.0 | n/a | n/a | n/a | n/a | 26.4 | 42.6 | 48.4 | 48.5 | 49.9 | |
| Growth | +61.5% | +13.6% | +0.3% | +2.9% | ||||||
† The diluted share count jumps at 2022, 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.