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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −3.7 | −7.2 | −8.0 | −6.3 | −8.1 | −23.8 | −25.9 | −16.1 | −3.5 | −11.4 | |
| Growth | ||||||||||
| 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.6 | 2.7 | 2.5 | 2.4 | 2.6 | |
| Investment | ||||||||||
| −0.0 | −0.1 | −0.0 | −0.0 | −0.1 | −0.3 | −0.6 | −0.1 | −0.1 | −0.2 | |
| calc | −3.7 | −7.2 | −8.0 | −6.3 | −8.1 | −24.1 | −26.5 | −16.2 | −3.6 | −11.6 |
| Growth | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −0.81 | −0.84 | −0.48 | −0.09 | −0.23 |
| −0.0 | −0.1 | −0.0 | −0.0 | −1.4 | −128.7 | −30.9 | 73.9 | 10.0 | −1.6 | |
| Financing | ||||||||||
| 1.4 | 11.9 | 3.6 | 3.5 | 109.6 | 62.2 | 54.4 | −60.8 | −3.1 | 8.1 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | −0.3 | 0.0 | n/a | n/a | |
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.