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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.9 | 5.3 | 1.0 | 5.9 | 2.5 | 7.9 | 62.3 | 44.1 | 32.6 | 39.4 |
| Growth | +515.5% | −81.4% | +494.7% | −58.0% | +217.1% | +691.3% | −29.2% | −26.1% | +20.7% | |
| Operating income | −6.5 | −4.9 | −8.0 | −6.5 | −17.9 | −63.8 | −43.7 | −72.4 | −17.0 | −12.9 |
| Net income | −6.2 | −4.9 | −9.0 | −11.5 | −401.7 | −126.3 | −45.6 | −77.1 | −20.7 | −24.5 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −4.24 | −1.45 | −2.29 | −0.54 | −0.49 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −745.8% | −92.1% | −805.7% | −110.1% | −720.2% | −809.8% | −70.2% | −164.2% | −52.1% | −32.8% |
| Net margin | −716.7% | −92.0% | −906.3% | −194.3% | −16,176.8% | −1,604.1% | −73.2% | −174.9% | −63.6% | −62.3% |
| Free cash flow margin | −429.4% | −135.9% | −808.3% | −106.3% | −327.4% | −306.4% | −42.6% | −36.7% | −11.1% | −29.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.7 | −7.2 | −8.0 | −6.3 | −8.1 | −23.8 | −25.9 | −16.1 | −3.5 | −11.4 |
| Capital expenditure | −0.0 | −0.1 | −0.0 | −0.0 | −0.1 | −0.3 | −0.6 | −0.1 | −0.1 | −0.2 |
| Free cash flow | −3.7 | −7.2 | −8.0 | −6.3 | −8.1 | −24.1 | −26.5 | −16.2 | −3.6 | −11.6 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.3 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.9 | 6.9 | 3.1 | 0.3 | 100.5 | 2.1 | 7.4 | 4.1 | 8.4 | 2.9 |
| Shareholders’ equity | 10.1 | 15.0 | 12.8 | 9.1 | 119.2 | 142.7 | 111.1 | 51.6 | 35.0 | 26.2 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.9 | 6.9 | 3.1 | 0.3 | 100.5 | 2.1 | 7.4 | 4.1 | 8.4 | 2.9 | |
| 0.1 | 2.9 | 2.2 | 4.1 | 1.7 | 7.6 | 15.6 | 18.1 | 12.0 | 9.6 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 2.4 | 1.9 | 2.1 | 1.6 | |
| 10.4 | 10.4 | 10.4 | 10.4 | 10.4 | 15.2 | 33.5 | 0.0 | n/a | n/a | |
| 17.9 | 27.7 | 24.6 | 29.4 | 134.2 | 174.1 | 239.6 | 111.4 | 85.5 | 70.9 | |
| Growth | +54.5% | −11.2% | +19.6% | +356.3% | +29.7% | +37.6% | −53.5% | −23.3% | −17.0% | |
| Liabilities | ||||||||||
| 7.9 | 12.7 | 11.8 | 20.3 | 15.0 | 29.4 | 126.7 | 58.2 | 49.0 | 43.4 | |
| Equity | ||||||||||
| −36.6 | −41.6 | −50.7 | −66.0 | −469.6 | −595.8 | −641.4 | −718.5 | −739.3 | −763.8 | |
| 10.1 | 15.0 | 12.8 | 9.1 | 119.2 | 142.7 | 111.1 | 51.6 | 35.0 | 26.2 | |
| Growth | +49.6% | −14.6% | −29.2% | +1,211.8% | +19.7% | −22.2% | −53.6% | −32.2% | −25.1% | |
| Per share and net cash | ||||||||||
| 4.0 | 7.6 | 9.5 | 21.9 | 258.4 | 30.3 | 31.9 | 35.2 | 46.2 | 54.9 | |
| calc | 2.51 | 1.98 | 1.36 | 0.42 | 0.46 | 4.70 | 3.48 | 1.46 | 0.76 | 0.48 |
Lines marked calc are worked out here from filed figures; point at one for how.