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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.6 | 0.3 | 12.4 | 2.8 | 6.4 | 4.0 | 2.0 | 0.0 | 1.0 | 0.0 |
| Growth | −54.1% | +4,172.9% | −77.8% | +132.1% | −37.6% | −49.6% | −100.0% | −100.0% | ||
| Operating income | −55.0 | −50.7 | −19.8 | −20.9 | −11.9 | −21.7 | −22.5 | −25.5 | −24.2 | −32.8 |
| Net income | −16.4 | −16.1 | −7.9 | −13.0 | −8.5 | −13.0 | −19.2 | −20.3 | −18.5 | −27.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −8,678.2% | −17,416.5% | −159.4% | −755.9% | −184.8% | −540.9% | −1,116.9% | n/a | −2,377.6% | n/a |
| Net margin | −2,579.2% | −5,547.8% | −63.6% | −471.9% | −132.5% | −324.3% | −949.7% | n/a | −1,815.3% | n/a |
| Free cash flow margin | −7,617.7% | −15,332.3% | −216.0% | −835.3% | −280.6% | −482.1% | −795.0% | n/a | −2,488.4% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −48.2 | −44.6 | −26.9 | −23.0 | −18.0 | −19.3 | −16.0 | −19.1 | −25.3 | −25.3 |
| Capital expenditure | −0.1 | −0.1 | −0.0 | −0.1 | 0.0 | 0.0 | −0.0 | 0.0 | 0.0 | n/a |
| Free cash flow | −48.3 | −44.6 | −26.9 | −23.1 | −18.0 | −19.3 | −16.0 | −19.1 | −25.3 | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 51.5 | 11.8 | 1.7 | 1.8 | 5.7 | 13.4 | 12.1 | 9.4 | 36.7 | 88.9 |
| Total debt | 11.1 | n/a | 15.1 | 5.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 40.4 | n/a | −13.4 | −3.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −90.9 | −151.0 | −82.9 | −49.0 | −80.1 | −9.7 | −10.7 | −24.7 | 12.2 | 64.4 |
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 | ||||||||||
| 51.5 | 11.8 | 1.7 | 1.8 | 5.7 | 13.4 | 12.1 | 9.4 | 36.7 | 88.9 | |
| 0.0 | 8.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | n/a | |
| 0.4 | 0.3 | 0.1 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 0.0 | n/a | |
| 54.5 | 27.9 | 8.6 | 9.3 | 14.8 | 25.5 | 33.2 | 11.0 | 38.3 | 89.9 | |
| Growth | −48.8% | −69.3% | +8.3% | +59.6% | +72.2% | +30.5% | −66.9% | +247.3% | +134.9% | |
| Liabilities | ||||||||||
| 11.1 | n/a | 15.1 | 5.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 11.1 | n/a | 15.1 | 5.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| 22.9 | 47.5 | 28.9 | 18.1 | 11.0 | 10.3 | 27.4 | 29.6 | 24.0 | 25.5 | |
| Equity | ||||||||||
| −215.5 | −279.1 | −233.9 | −233.5 | −290.0 | −248.8 | −265.5 | −281.0 | −299.7 | −326.7 | |
| −90.9 | −151.0 | −82.9 | −49.0 | −80.1 | −9.7 | −10.7 | −24.7 | 12.2 | 64.4 | |
| Growth | +428.2% | |||||||||
| Per share and net cash | ||||||||||
| calc | 40.4 | n/a | −13.4 | −3.3 | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.