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 | 6.4 | 10.0 | 0.8 | 0.4 | 1.4 | −0.9 | 5.0 | 13.1 | 7.0 | 21.2 |
| Growth | +56.5% | −92.4% | −50.7% | +269.8% | −161.2% | +160.7% | −46.2% | +201.1% | ||
| Operating income | n/a | n/a | −34.1 | −23.9 | −41.0 | −185.1 | −129.1 | −105.3 | −41.3 | −47.4 |
| Net income | −19.6 | −41.2 | −36.5 | −37.2 | 69.8 | −401.3 | −117.3 | −123.9 | −51.6 | −64.1 |
| Growth | −675.2% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.58 | 0.70 | −3.12 | −0.74 | −149.45 | −9.43 | −6.76 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −111.7% | −144.2% | −1,990.4% | −1,452.2% | −838.4% | 15,652.1% | −650.0% | −192.9% | −87.3% | −45.0% |
| Operating margin | n/a | n/a | −4,463.9% | −6,338.1% | −2,943.0% | 21,729.1% | −2,569.8% | −804.1% | −586.7% | −223.7% |
| Net margin | −304.9% | −410.6% | −4,783.0% | −9,869.0% | 5,010.8% | 47,110.5% | −2,334.7% | −946.3% | −732.4% | −302.1% |
| Free cash flow margin | −305.0% | −386.6% | −2,853.5% | −10,322.9% | −5,458.2% | 16,185.9% | −2,216.1% | −1,082.2% | −609.2% | −170.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −19.0 | −38.7 | −21.8 | −36.9 | −70.3 | −132.6 | −93.8 | −123.0 | −38.2 | −35.6 |
| Capital expenditure | −0.5 | −0.1 | −0.0 | −2.0 | −5.7 | −5.3 | −17.5 | −18.7 | −4.8 | −0.6 |
| Free cash flow | −19.6 | −38.8 | −21.8 | −38.9 | −76.0 | −137.9 | −111.3 | −141.7 | −42.9 | −36.2 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.5 | 4.1 | 1.5 | 23.9 | 46.8 | 201.6 | 99.3 | 25.8 | 6.6 | 12.9 |
| Total debt | 2.2 | 2.1 | 8.3 | 19.4 | 1.4 | 0.0 | n/a | n/a | n/a | 15.4 |
| Net cash (debt) | −1.7 | 2.0 | −6.8 | 4.5 | 45.4 | 201.6 | n/a | n/a | n/a | −2.5 |
| Shareholders’ equity | 3.8 | 3.5 | −15.4 | −34.9 | 395.2 | 174.7 | 108.6 | −55.6 | −40.8 | 43.0 |
| Debt to equity | 0.57 | 0.60 | n/a | n/a | 0.00 | 0.00 | n/a | n/a | n/a | 0.36 |
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 | ||||||||||
| −111.7% | −144.2% | −1,990.4% | −1,452.2% | −838.4% | 15,652.1% | −650.0% | −192.9% | −87.3% | −45.0% | |
| n/a | n/a | −4,463.9% | −6,338.1% | −2,943.0% | 21,729.1% | −2,569.8% | −804.1% | −586.7% | −223.7% | |
| n/a | n/a | −4,783.0% | −9,869.0% | 6,578.8% | 49,675.0% | −2,334.7% | −947.2% | −732.4% | −302.1% | |
| −304.9% | −410.6% | −4,783.0% | −9,869.0% | 5,010.8% | 47,110.5% | −2,334.7% | −946.3% | −732.4% | −302.1% | |
| −305.0% | −386.6% | −2,853.5% | −10,322.9% | −5,458.2% | 16,185.9% | −2,216.1% | −1,082.2% | −609.2% | −170.5% | |
| Spending | ||||||||||
| 95.8% | 176.7% | 968.5% | 2,177.4% | 657.0% | −1,362.8% | 462.1% | 186.9% | 183.0% | 62.1% | |
| 96.7% | 87.9% | 1,505.0% | 2,708.6% | 1,447.6% | −4,714.1% | 1,457.7% | 424.4% | 227.8% | 116.6% | |
| 8.2% | 1.4% | 3.0% | 531.3% | 411.4% | −623.8% | 348.3% | 142.7% | 67.6% | 2.8% | |
| n/a | n/a | n/a | n/a | 23.8% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −512.3% | −1,173.7% | n/a | n/a | 17.7% | −229.7% | −108.0% | n/a | n/a | −148.9% | |
| −191.0% | −249.7% | −309.2% | −73.3% | 11.0% | −175.9% | −64.2% | −87.5% | −137.9% | −54.4% | |
| Balance and payout | ||||||||||
| 0.57 | 0.60 | n/a | n/a | 0.00 | 0.00 | n/a | n/a | n/a | 0.36 | |
| n/a | n/a | n/a | 168.9% | 37.5% | 23.4% | 40.6% | 41.3% | 209.1% | 63.5% | |