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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −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% | |
| −1,834.6% | −1,116.7% | −40,322.2% | −23,027.1% | 101.6% | −140,360.0% | −42,141.7% | −399,285.7% | −363,440.0% | −11,251.2% | |
| −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% | |
| −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% | |
| Spending | ||||||||||
| 268.1% | 268.8% | 7,642.9% | 4,523.5% | 2.9% | 15,934.3% | 13,345.8% | 138,757.1% | 120,760.0% | 3,490.1% | |
| 1,613.9% | 950.8% | 32,865.1% | 18,711.8% | 15.1% | 150,614.3% | 32,754.2% | 310,557.1% | 287,280.0% | 8,301.2% | |
| 0.8% | 0.0% | 0.0% | 16.5% | 0.0% | 31.4% | 0.0% | 928.6% | 440.0% | 10.5% | |
| n/a | n/a | n/a | n/a | 8.8% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −256.3% | −1,112.6% | −256.9% | −340.8% | 124.9% | −23.1% | −23.8% | −49.8% | −45.9% | −81.1% | |
| −151.4% | −240.8% | −216.2% | −255.8% | 119.4% | −23.0% | −23.7% | −46.1% | −36.6% | −58.7% | |
| Balance and payout | ||||||||||
| 40.9% | 78.4% | 15.9% | 24.9% | 4.4% | 0.6% | 0.5% | 7.3% | 20.1% | 27.6% | |
| n/a | n/a | n/a | n/a | 25.3% | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 25.2% | n/a | n/a | n/a | n/a | n/a | |