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 | 5.5 | 0.8 | 1.2 | 2.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 2.8 |
| Growth | −85.8% | +56.0% | +77.8% | −89.4% | −2.2% | +0.0% | +0.0% | +0.0% | +1,134.5% | |
| Operating income | −23.7 | −25.7 | −23.3 | −21.7 | −25.0 | −16.5 | −19.6 | −20.3 | −142.4 | −17.9 |
| Net income | −19.7 | −24.1 | −20.6 | −21.5 | −25.2 | −16.2 | −19.0 | −18.9 | −166.5 | 9.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −2.17 | −0.96 | −0.91 | −22.57 | −35.21 | 0.82 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −427.4% | −3,270.3% | −1,895.9% | −994.0% | −10,819.5% | −7,299.1% | −8,684.5% | −8,981.4% | −62,997.3% | −640.7% |
| Net margin | −354.6% | −3,061.2% | −1,675.3% | −985.0% | −10,890.5% | −7,151.8% | −8,391.2% | −8,384.1% | −73,682.7% | 328.7% |
| Free cash flow margin | n/a | n/a | n/a | −956.8% | −9,995.7% | n/a | n/a | −7,940.7% | −14,796.5% | −744.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.8 | −23.8 | −22.7 | −20.8 | −23.1 | −19.5 | −16.3 | −17.9 | −29.8 | −18.2 |
| Capital expenditure | n/a | n/a | n/a | −0.1 | −0.0 | n/a | n/a | −0.0 | −3.6 | −2.6 |
| Free cash flow | n/a | n/a | n/a | −20.9 | −23.1 | n/a | n/a | −17.9 | −33.4 | −20.8 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.4 | 4.0 | 17.0 | 22.7 | 19.0 | 55.1 | 38.5 | 20.6 | 21.3 | 3.8 |
| Shareholders’ equity | 4.3 | −11.7 | 5.4 | 11.6 | 6.2 | 46.1 | 28.3 | 10.7 | −31.6 | −0.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 5.5 | 0.8 | 1.2 | 2.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 2.8 | |
| Growth | −85.8% | +56.0% | +77.8% | −89.4% | −2.2% | +0.0% | +0.0% | +0.0% | +1,134.5% | |
| 20.1 | 19.1 | 16.9 | 15.5 | 16.9 | 7.3 | 11.4 | 11.4 | n/a | n/a | |
| 9.2 | 7.4 | 7.6 | 8.3 | 8.3 | 9.4 | 8.4 | 9.1 | 12.3 | 8.5 | |
| −23.7 | −25.7 | −23.3 | −21.7 | −25.0 | −16.5 | −19.6 | −20.3 | −142.4 | −17.9 | |
| Growth | ||||||||||
| −19.7 | −24.1 | −20.5 | −21.5 | −25.2 | −16.2 | −19.0 | −18.9 | −166.5 | 9.2 | |
| 0.0 | 0.0 | −0.1 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| −19.7 | −24.1 | −20.6 | −21.5 | −25.2 | −16.2 | −19.0 | −18.9 | −166.5 | 9.2 | |
| Growth | ||||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −2.17 | −0.96 | −0.91 | −22.57 | −35.21 | 0.83 | |
| n/a | n/a | n/a | n/a | −2.17 | −0.96 | −0.91 | −22.57 | −35.21 | 0.82 | |
| Growth | ||||||||||
| n/a | n/a | n/a | n/a | 11.6 | 16.8 | 20.9 | 0.8 | 1.6 | 8.2 | |
| n/a | n/a | n/a | n/a | 11.6 | 16.8 | 20.9 | 0.8 | 1.6 | 8.4 | |
| Growth | +45.1% | +24.2% | −96.0% | +84.9% | +439.5% | |||||
† The diluted share count jumps at 2023 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.