Closing prices at the end of each trading day, from 29 Nov 2018. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.4 | 1.4 | 1.7 | 0.4 | 0.1 | 0.0 | 3.2 | 0.1 | 0.1 |
| Growth | −0.6% | +23.8% | −79.1% | −60.1% | −76.4% | +9,173.5% | −98.2% | +132.1% | |
| Operating income | −6.7 | −11.2 | −12.6 | −10.1 | −7.9 | −7.0 | −3.1 | −17.0 | −24.0 |
| Net income | −6.6 | −7.5 | −12.2 | −10.9 | −8.7 | −10.5 | 5.3 | −11.1 | −19.2 |
| Growth | −311.4% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −9.70 | 0.73 | −1.51 | −1.91 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 88.0% | 73.9% | 85.9% | 92.8% | 86.8% | 61.8% | 3.2% | n/a | n/a |
| Operating margin | −474.6% | −805.5% | −726.8% | −2,797.8% | −5,509.0% | −20,514.7% | −99.2% | −30,442.9% | −18,478.5% |
| Net margin | −468.7% | −537.4% | −703.4% | −3,009.7% | −6,024.3% | −30,770.6% | 167.1% | −19,894.6% | −14,755.4% |
| Free cash flow margin | −447.7% | −574.2% | −625.1% | −2,170.9% | n/a | n/a | −94.5% | −30,641.1% | −13,856.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −6.3 | −8.0 | −10.2 | −7.8 | −7.9 | −5.9 | −2.5 | −17.1 | −18.0 |
| Capital expenditure | −0.0 | −0.0 | −0.6 | −0.0 | n/a | n/a | −0.5 | −0.0 | −0.1 |
| Free cash flow | −6.3 | −8.0 | −10.8 | −7.8 | n/a | n/a | −3.0 | −17.2 | −18.0 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.4 | 6.7 | 2.4 | 0.5 | 0.6 | 0.6 | 7.6 | 3.7 | 3.1 |
| Total debt | n/a | n/a | n/a | n/a | 13.2 | 18.1 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | −12.6 | −17.5 | n/a | n/a | n/a |
| Shareholders’ equity | 7.3 | 7.4 | 2.2 | −5.1 | −11.8 | −17.2 | −32.3 | 0.6 | −0.0 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 88.0% | 73.9% | 85.9% | 92.8% | 86.8% | 61.8% | 3.2% | n/a | n/a | |
| −474.6% | −805.5% | −726.8% | −2,797.8% | −5,509.0% | −20,514.7% | −99.2% | −30,442.9% | −18,478.5% | |
| n/a | −553.8% | −708.1% | −3,082.0% | 6,041.7% | 30,882.4% | 167.1% | −20,012.5% | −14,766.9% | |
| −468.7% | −537.4% | −703.4% | −3,009.7% | −6,024.3% | −30,770.6% | 167.1% | −19,894.6% | −14,755.4% | |
| −447.7% | −574.2% | −625.1% | −2,170.9% | n/a | n/a | −94.5% | −30,641.1% | −13,856.9% | |
| Spending | |||||||||
| 412.0% | 417.6% | 341.7% | 1,028.8% | 1,011.1% | 3,014.7% | 75.7% | 13,357.1% | 10,119.2% | |
| 275.6% | 404.5% | 471.0% | 1,861.8% | 4,658.3% | 17,561.8% | 123.5% | 17,185.7% | 8,459.2% | |
| 0.1% | 1.5% | 37.1% | 5.5% | n/a | n/a | 16.0% | 39.3% | 45.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | n/a | n/a | |
| Returns | |||||||||
| −90.4% | −100.7% | −548.0% | n/a | n/a | n/a | n/a | −1,738.1% | n/a | |
| −68.3% | −70.3% | −163.3% | −276.8% | −275.0% | −322.8% | 58.8% | −165.7% | −276.0% | |
| Balance and payout | |||||||||
| 13.6% | 22.9% | 64.8% | 237.5% | 476.5% | 634.2% | 54.2% | 92.4% | 100.5% | |