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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.4 | 0.0 | n/a | 0.0 | 0.3 | n/a | n/a | n/a | n/a | n/a |
| Growth | −100.0% | |||||||||
| Operating income | −10.9 | −30.0 | −70.0 | −79.0 | −49.3 | −41.5 | −38.8 | −60.0 | −103.2 | −123.5 |
| Net income | −10.9 | −29.8 | −61.5 | −78.2 | −49.6 | −43.0 | −38.2 | −54.7 | −95.9 | −118.8 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.32 | −0.25 | −0.33 | −0.48 | −0.53 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −2,737.0% | n/a | n/a | n/a | −19,182.9% | n/a | n/a | n/a | n/a | n/a |
| Net margin | −2,730.8% | n/a | n/a | n/a | −19,305.4% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −2,094.5% | n/a | n/a | n/a | −15,518.7% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.4 | −28.2 | −39.3 | −45.1 | −39.8 | −40.1 | −34.6 | −51.1 | −89.1 | −101.0 |
| Capital expenditure | −0.0 | −0.5 | −0.1 | −0.1 | −0.0 | −0.1 | −0.0 | −0.3 | −0.0 | −0.0 |
| Free cash flow | −8.4 | −28.7 | −39.4 | −45.3 | −39.9 | −40.1 | −34.6 | −51.4 | −89.1 | −101.1 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.4 | 22.1 | 24.3 | 49.8 | 22.9 | 34.0 | 52.1 | 26.6 | 15.1 | 33.2 |
| Total debt | n/a | n/a | n/a | n/a | 25.1 | 25.7 | 26.1 | 26.3 | 26.6 | 29.9 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −2.2 | 8.4 | 26.0 | 0.2 | −11.5 | 3.3 |
| Shareholders’ equity | −35.9 | 119.3 | 108.2 | 101.7 | 64.4 | 144.5 | 107.8 | 140.4 | 171.4 | 203.1 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.39 | 0.18 | 0.24 | 0.19 | 0.16 | 0.15 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −8.4 | −28.2 | −39.3 | −45.1 | −39.8 | −40.1 | −34.6 | −51.1 | −89.1 | −101.0 | |
| Growth | ||||||||||
| n/a | n/a | 0.5 | 1.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| Investment | ||||||||||
| −0.0 | −0.5 | −0.1 | −0.1 | −0.0 | −0.1 | −0.0 | −0.3 | −0.0 | −0.0 | |
| calc | −8.4 | −28.7 | −39.4 | −45.3 | −39.9 | −40.1 | −34.6 | −51.4 | −89.1 | −101.1 |
| Growth | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −0.30 | −0.23 | −0.31 | −0.45 | −0.45 |
| n/a | −69.1 | −13.6 | 15.7 | 9.1 | −69.5 | 52.6 | −57.1 | −39.9 | −18.4 | |
| Financing | ||||||||||
| n/a | 106.1 | 55.2 | 54.9 | 3.7 | 120.8 | 0.1 | 82.8 | 117.6 | 137.8 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.