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 | 17.4 | 8.0 | 2.2 | 2.3 | 5.4 | 2.8 | 0.0 | 0.7 | 0.0 | 0.0 |
| Growth | −53.9% | −73.1% | +6.4% | +136.6% | −48.0% | −100.0% | −100.0% | |||
| Operating income | −32.0 | −38.7 | −35.7 | −54.2 | −41.0 | −36.0 | −25.3 | −16.9 | −15.3 | −13.5 |
| Net income | −43.2 | −51.5 | −47.1 | −53.2 | −40.4 | −35.1 | 47.8 | −18.4 | −13.0 | −14.3 |
| Growth | −138.5% | |||||||||
| EPS, diluted | −0.95 | −1.10 | n/a | n/a | n/a | −5.86 | 5.72 | −1.29 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −184.1% | −483.8% | −1,660.9% | −2,368.1% | −756.3% | −1,276.3% | n/a | −2,594.3% | n/a | −48,157.1% |
| Net margin | −248.6% | −644.3% | −2,192.0% | −2,325.9% | −745.6% | −1,245.5% | n/a | −2,826.0% | n/a | −51,035.7% |
| Free cash flow margin | −190.8% | −402.4% | −1,389.8% | −2,387.5% | −745.2% | −1,129.5% | n/a | −2,702.3% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −29.4 | −29.8 | −29.1 | −51.2 | −38.5 | −30.0 | −28.3 | −17.5 | −12.7 | −11.4 |
| Capital expenditure | −3.7 | −2.4 | −0.8 | −3.5 | −1.9 | −1.8 | −0.4 | −0.1 | 0.0 | n/a |
| Free cash flow | −33.1 | −32.2 | −29.9 | −54.7 | −40.4 | −31.8 | −28.7 | −17.6 | −12.7 | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 80.3 | 52.9 | 88.0 | 14.7 | 27.3 | 7.7 | 15.3 | 5.7 | 8.9 | 5.9 |
| Total debt | 21.5 | 19.1 | 12.0 | 25.1 | 21.9 | 13.8 | 5.4 | 0.0 | n/a | n/a |
| Net cash (debt) | 58.8 | 33.8 | 76.0 | −10.5 | 5.4 | −6.1 | 9.9 | 5.7 | n/a | n/a |
| Shareholders’ equity | −5.3 | −36.5 | 4.3 | −41.4 | −55.8 | −35.9 | 21.8 | 14.1 | 8.0 | 17.0 |
| Debt to equity | n/a | n/a | 2.82 | n/a | n/a | n/a | 0.25 | 0.00 | 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 | ||||||||||
| −184.1% | −483.8% | −1,660.9% | −2,368.1% | −756.3% | −1,276.3% | n/a | −2,594.3% | n/a | −48,157.1% | |
| −248.8% | −653.0% | −2,191.9% | −2,325.8% | −745.5% | −1,245.4% | n/a | −1,580.2% | n/a | n/a | |
| −248.6% | −644.3% | −2,192.0% | −2,325.9% | −745.6% | −1,245.5% | n/a | −2,826.0% | n/a | −51,035.7% | |
| −190.8% | −402.4% | −1,389.8% | −2,387.5% | −745.2% | −1,129.5% | n/a | −2,702.3% | n/a | n/a | |
| Spending | ||||||||||
| 123.3% | 242.8% | 610.7% | 203.6% | 74.2% | 145.3% | n/a | 851.9% | n/a | 21,546.4% | |
| 89.9% | 207.7% | 965.4% | 1,967.1% | 670.8% | 1,097.8% | n/a | 1,842.4% | n/a | 26,710.7% | |
| 21.4% | 30.1% | 38.1% | 151.6% | 34.3% | 64.8% | n/a | 15.4% | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | |
| Returns | ||||||||||
| n/a | n/a | −1,108.6% | n/a | n/a | n/a | 218.9% | −130.4% | −162.5% | −83.9% | |
| −43.2% | −68.2% | −39.1% | −58.3% | −60.9% | −45.1% | 100.6% | −90.2% | −71.3% | −48.1% | |
| Balance and payout | ||||||||||
| n/a | n/a | 2.82 | n/a | n/a | n/a | 0.25 | 0.00 | n/a | n/a | |
| 105.3% | 148.3% | 96.5% | 145.3% | 184.1% | 146.1% | 54.1% | 30.8% | 56.1% | 42.7% | |