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 | 1.0 | 1.0 | 0.0 | 0.5 | 0.0 | 0.1 | 0.4 | 16.1 | 0.0 | 0.0 |
| Growth | −4.7% | −100.0% | −100.0% | +384.1% | +3,653.7% | −100.0% | ||||
| Operating income | −1.5 | −1.5 | −1.9 | −2.6 | −3.0 | −7.1 | −10.9 | −1.2 | −11.1 | −6.6 |
| Net income | 29.9 | −0.4 | −0.3 | 4.1 | −5.3 | −6.9 | −12.1 | −3.1 | −3.7 | −40.6 |
| Growth | −101.3% | −228.8% | ||||||||
| EPS, diluted | 0.62 | n/a | −0.21 | 2.58 | −2.82 | −1.61 | −2.51 | −0.59 | −0.40 | −3.44 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | 8.1% | 28.0% | 20.4% | n/a | n/a |
| Operating margin | −140.8% | −145.2% | n/a | −556.5% | n/a | −8,037.0% | −2,542.6% | −7.6% | n/a | n/a |
| Net margin | 2,853.5% | −39.3% | n/a | 885.2% | n/a | −7,772.7% | −2,832.6% | −19.0% | n/a | n/a |
| Free cash flow margin | 281.4% | n/a | n/a | −2,082.3% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.0 | −0.8 | −0.2 | −9.7 | −1.7 | −5.6 | −5.1 | −4.8 | −9.4 | −4.3 |
| Capital expenditure | 0.0 | n/a | 0.0 | −0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 3.0 | n/a | −0.2 | −9.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 1.5 | 1.5 | 0.1 | 1.9 | 3.3 | 0.3 | 2.4 | 3.7 | 1.5 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.7 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 2.6 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.2 | 1.5 | 1.5 | 5.7 | 10.1 | 10.8 | 2.8 | 7.3 | 32.0 | −2.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.06 | 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 | 8.1% | 28.0% | 20.4% | n/a | n/a | |
| −140.8% | −145.2% | n/a | −556.5% | n/a | −8,037.0% | −2,542.6% | −7.6% | n/a | n/a | |
| 3,825.2% | −14.5% | n/a | 2,761.3% | n/a | n/a | −2,832.6% | −19.0% | n/a | n/a | |
| 2,853.5% | −39.3% | n/a | 885.2% | n/a | −7,772.7% | −2,832.6% | −19.0% | n/a | n/a | |
| 281.4% | n/a | n/a | −2,082.3% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 239.5% | 244.2% | n/a | 656.3% | n/a | 7,809.4% | 2,506.5% | 27.3% | n/a | n/a | |
| 0.0% | n/a | n/a | 1.3% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.0% | n/a | 0.0% | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 15,075.6% | −26.2% | −23.4% | 72.5% | −52.9% | −63.5% | −431.4% | −42.0% | −11.6% | n/a | |
| 12,732.2% | −0.3% | −0.2% | 57.8% | −43.1% | −48.7% | −136.3% | −14.2% | −6.8% | −1,076.5% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.06 | n/a | n/a | n/a | n/a | |
| 15.5% | 0.1% | 0.5% | 20.2% | 18.5% | 23.3% | 68.4% | 66.1% | 41.5% | 167.9% | |