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 | 1.6 | 1.5 | 0.1 | 0.1 | 302.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 |
| Growth | −0.2% | −95.9% | +34.9% | +355,942.4% | −100.0% | +37.1% | −85.4% | −28.6% | +3,140.0% | |
| Operating income | −28.5 | −17.3 | −25.5 | −19.7 | 157.9 | −49.2 | −22.1 | −31.4 | −20.4 | −19.4 |
| Net income | −28.6 | −17.3 | −25.4 | −19.2 | 280.4 | −42.9 | −36.3 | −27.9 | −18.2 | −18.2 |
| Growth | −115.3% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.28 | 3.92 | −0.60 | −10.17 | −7.79 | −5.05 | −5.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,839.0% | −1,119.7% | −40,407.9% | −23,135.3% | 52.2% | −140,497.1% | −45,991.7% | −449,214.3% | −407,940.0% | −12,000.0% |
| Net margin | −1,843.2% | −1,116.9% | −40,327.0% | −22,564.7% | 92.7% | −122,631.4% | −75,541.7% | −398,157.1% | −363,500.0% | −11,250.0% |
| Free cash flow margin | −1,415.2% | −966.0% | −35,393.7% | −17,757.6% | 93.0% | −147,808.6% | −35,193.8% | −354,828.6% | −306,980.0% | −9,667.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −21.9 | −14.9 | −22.3 | −15.1 | 281.4 | −51.7 | −16.9 | −24.8 | −15.3 | −15.6 |
| Capital expenditure | −0.0 | 0.0 | 0.0 | −0.0 | 0.0 | −0.0 | 0.0 | −0.1 | −0.0 | −0.0 |
| Free cash flow | −21.9 | −14.9 | −22.3 | −15.1 | 281.4 | −51.7 | −16.9 | −24.8 | −15.3 | −15.7 |
| Growth | −118.4% | |||||||||
| Dividends paid | n/a | n/a | n/a | 0.0 | −70.8 | 0.0 | 0.0 | −71.4 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.6 | 3.1 | 7.6 | 3.1 | 192.9 | 142.0 | 86.6 | 26.3 | 23.3 | 15.5 |
| Shareholders’ equity | 11.1 | 1.6 | 9.9 | 5.6 | 224.4 | 185.4 | 152.2 | 56.0 | 39.6 | 22.5 |
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 | ||||||||||
| 1.6 | 1.5 | 0.1 | 0.1 | 302.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | |
| Growth | −0.2% | −95.9% | +34.9% | +355,942.4% | −100.0% | +37.1% | −85.4% | −28.6% | +3,140.0% | |
| 4.2 | 4.2 | 4.8 | 3.8 | 8.8 | 5.6 | 6.4 | 9.7 | 6.0 | 5.7 | |
| 25.0 | 14.7 | 20.7 | 15.9 | 45.8 | 52.7 | 15.7 | 21.7 | 14.4 | 13.4 | |
| −28.5 | −17.3 | −25.5 | −19.7 | 157.9 | −49.2 | −22.1 | −31.4 | −20.4 | −19.4 | |
| Growth | −131.1% | |||||||||
| −28.4 | −17.3 | −25.4 | −19.6 | 307.5 | −49.1 | −20.2 | −28.0 | −18.2 | −18.2 | |
| 0.1 | 0.0 | 0.0 | −0.4 | 27.0 | −6.2 | 16.0 | −0.1 | 0.0 | −0.0 | |
| −28.6 | −17.3 | −25.4 | −19.2 | 280.4 | −42.9 | −36.3 | −27.9 | −18.2 | −18.2 | |
| Growth | −115.3% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −0.28 | 3.96 | −0.60 | −10.17 | −7.79 | −5.05 | −5.00 | |
| n/a | n/a | n/a | −0.28 | 3.92 | −0.60 | −10.17 | −7.79 | −5.05 | −5.00 | |
| Growth | −115.3% | |||||||||
| n/a | n/a | n/a | 68.6 | 70.9 | 71.2 | 0.0 | 0.0 | 0.0 | 0.0 | |
| n/a | n/a | n/a | 68.6 | 71.6 | 71.2 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Growth | +4.5% | −0.6% | −100.0% | +0.4% | +0.5% | +1.4% | ||||
† The diluted share count jumps at 2022, 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.