Closing prices at the end of each trading day, from 22 May 2018. 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 | 1.0 | 9.7 | 0.1 | 1.3 | 16.6 | −0.5 | 28.8 | 0.0 | 0.5 | 0.0 |
| Growth | +838.1% | −98.8% | +998.3% | +1,181.9% | −102.9% | −100.0% | −100.0% | |||
| Operating income | −16.2 | −10.4 | −21.8 | −26.6 | −25.4 | −62.5 | −1.8 | −15.0 | −12.2 | −4.2 |
| Net income | −16.9 | −11.0 | −22.4 | −26.3 | −24.7 | −64.1 | −2.6 | −16.9 | −9.7 | −4.9 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.28 | −21.70 | −0.56 | −10.55 | −4.75 | −0.79 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,560.0% | −107.1% | −18,490.7% | −2,053.8% | −153.1% | 12,950.1% | −6.4% | n/a | −2,446.4% | n/a |
| Net margin | −1,635.2% | −113.3% | −18,994.1% | −2,029.6% | −148.5% | 13,271.6% | −9.0% | n/a | −1,940.2% | n/a |
| Free cash flow margin | −525.5% | −213.1% | −16,594.1% | 18.1% | −255.5% | 7,409.3% | −123.7% | n/a | −582.0% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.1 | −19.8 | −19.5 | 1.3 | −39.3 | −34.8 | −35.7 | −10.4 | −2.9 | −8.6 |
| Capital expenditure | −0.4 | −0.9 | −0.1 | −1.1 | −3.2 | −1.0 | −0.0 | 0.0 | 0.0 | −0.0 |
| Free cash flow | −5.4 | −20.7 | −19.6 | 0.2 | −42.4 | −35.8 | −35.7 | −10.4 | −2.9 | −8.6 |
| Growth | −18,160.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.6 | 25.8 | 26.3 | 48.5 | 33.3 | 34.6 | 8.6 | 0.8 | 12.5 | 3.7 |
| Total debt | 5.7 | 4.9 | 4.9 | 5.0 | 16.6 | 6.9 | 0.0 | 0.0 | n/a | n/a |
| Net cash (debt) | 14.0 | 20.9 | 21.3 | 43.5 | 16.7 | 27.8 | 8.6 | 0.8 | n/a | n/a |
| Shareholders’ equity | 2.4 | 20.0 | 21.0 | 80.7 | 61.5 | 11.2 | 14.9 | 3.0 | 6.8 | 3.9 |
| Debt to equity | 2.31 | 0.24 | 0.24 | 0.06 | 0.27 | 0.61 | 0.00 | 0.00 | n/a | n/a |
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 | ||||||||||
| 1.0 | 9.7 | 0.1 | 1.3 | 16.6 | −0.5 | 28.8 | 0.0 | 0.5 | 0.0 | |
| Growth | +838.1% | −98.8% | +998.3% | +1,181.9% | −102.9% | −100.0% | −100.0% | |||
| 13.7 | 13.1 | 14.1 | 19.3 | 32.1 | 49.0 | 19.8 | 1.4 | 0.0 | 3.3 | |
| 3.5 | 7.0 | 7.8 | 8.6 | 10.0 | 13.1 | 10.9 | 11.7 | 5.4 | 6.8 | |
| −16.2 | −10.4 | −21.8 | −26.6 | −25.4 | −62.5 | −1.8 | −15.0 | −12.2 | −4.2 | |
| Growth | ||||||||||
| −16.9 | −12.0 | n/a | −26.3 | −24.7 | −64.1 | −2.4 | −16.9 | −9.7 | −5.6 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | −0.6 | |
| −16.9 | −11.0 | −22.4 | −26.3 | −24.7 | −64.1 | −2.6 | −16.9 | −9.7 | −4.9 | |
| Growth | ||||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −0.28 | −21.70 | −0.56 | −10.55 | −4.75 | −0.79 | |
| n/a | n/a | n/a | n/a | −0.28 | −21.70 | −0.56 | −10.55 | −4.75 | −0.79 | |
| Growth | ||||||||||
| n/a | n/a | n/a | n/a | 87.2 | 3.0 | 4.6 | 1.6 | 2.0 | 6.3 | |
| n/a | n/a | n/a | n/a | 87.2 | 3.0 | 4.6 | 1.6 | 2.0 | 6.3 | |
| Growth | −96.6% | +56.4% | −65.3% | +27.5% | +208.2% | |||||
† The diluted share count jumps at 2021 and 2022 and 2023 and 2025, 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.