Closing prices at the end of each trading day, from 13 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 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 |
| Growth | ||||||||||
| Operating income | −52.7 | −9.2 | −6.9 | −8.6 | 9.9 | −32.7 | 11.1 | −8.2 | −19.5 | −56.4 |
| Net income | −43.9 | −8.8 | −14.1 | −8.4 | −9.9 | −32.5 | 11.0 | −7.7 | −17.6 | −52.6 |
| Growth | −169.8% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −31.04 | −1.15 | −1.34 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.9 | −12.1 | −5.5 | −7.6 | −9.3 | −10.9 | −11.4 | −5.9 | −14.8 | −35.8 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | n/a | n/a | n/a |
| Free cash flow | −15.9 | −12.1 | −5.5 | −7.6 | −9.3 | −10.9 | −11.4 | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.0 | 1.6 | 12.4 | 4.9 | 6.3 | 5.6 | 2.1 | 9.8 | 94.9 | 97.6 |
| Shareholders’ equity | 17.1 | 8.9 | 11.8 | 3.8 | 4.6 | 4.2 | 1.5 | 8.1 | 92.0 | 97.1 |
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 | ||||||||||
| −15.9 | −12.1 | −5.5 | −7.6 | −9.3 | −10.9 | −11.4 | −5.9 | −14.8 | −35.8 | |
| Growth | ||||||||||
| Investment | ||||||||||
| −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | −0.0 | n/a | n/a | n/a | |
| calc | −15.9 | −12.1 | −5.5 | −7.6 | −9.3 | −10.9 | −11.4 | n/a | n/a | n/a |
| Growth | ||||||||||
| 22.2 | 3.7 | 7.4 | −0.0 | 0.0 | 0.5 | −0.0 | 0.0 | 0.0 | n/a | |
| Financing | ||||||||||
| 0.0 | 0.0 | 8.9 | 0.1 | 10.6 | 9.7 | 7.9 | 13.6 | 99.9 | 38.5 | |
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.