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 | 3.0 | 7.6 | 0.0 | 0.0 | 0.4 | 1.2 | 1.7 | 2.5 | 2.5 | 3.0 |
| Growth | +152.8% | −100.0% | +2,460.3% | +165.6% | +47.1% | +48.8% | −1.6% | +19.0% | ||
| Operating income | −47.4 | −3.6 | −7.3 | −12.9 | −13.9 | −5.7 | −6.7 | −4.5 | −4.2 | −2.8 |
| Net income | −54.2 | −3.6 | −7.3 | −12.8 | −10.9 | −5.6 | −6.6 | −4.1 | −4.0 | −2.7 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −0.55 | −4.61 | −2.71 | −2.57 | −1.58 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,581.0% | −47.1% | n/a | −75,511.7% | −3,189.8% | −495.1% | −393.6% | −177.8% | −168.2% | −95.2% |
| Net margin | −1,806.9% | −47.4% | n/a | −74,856.6% | −2,493.1% | −486.4% | −383.9% | −162.8% | −158.4% | −90.1% |
| Free cash flow margin | −293.5% | 19.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.8 | 1.5 | −6.5 | −6.4 | −4.3 | −4.7 | −4.6 | −4.1 | −2.8 | −2.3 |
| Capital expenditure | −0.0 | −0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −8.8 | 1.5 | −6.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −535.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.1 | 5.6 | 0.6 | 10.4 | 11.5 | 18.2 | 13.1 | 9.0 | 6.2 | 7.9 |
| Shareholders’ equity | 16.2 | 14.3 | 9.9 | 17.2 | 12.2 | 18.4 | 13.6 | 9.8 | 6.0 | 7.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −8.8 | 1.5 | −6.5 | −6.4 | −4.3 | −4.7 | −4.6 | −4.1 | −2.8 | −2.3 | |
| Growth | −532.6% | |||||||||
| Investment | ||||||||||
| −0.0 | −0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | −8.8 | 1.5 | −6.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −535.3% | |||||||||
| −0.0 | −0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −0.5 | 0.0 | n/a | n/a | |
| Financing | ||||||||||
| 12.7 | 0.0 | 1.5 | 16.1 | 5.4 | 11.5 | 0.0 | n/a | 0.0 | 4.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.