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 | 1.8 | 0.3 | n/a | 6.8 | 32.2 | 18.4 | 9.4 | 0.0 | 0.0 | 7.5 |
| Growth | −82.8% | +371.0% | −42.7% | −48.8% | −100.0% | |||||
| Operating income | −24.8 | −32.6 | −38.0 | −42.8 | −31.3 | −79.0 | −129.1 | −214.1 | −279.3 | −373.1 |
| Net income | −23.0 | −30.7 | −34.5 | −41.6 | −28.8 | −78.9 | −125.4 | −182.4 | −234.3 | −345.9 |
| Growth | ||||||||||
| EPS, diluted | −1.48 | −1.72 | −1.63 | n/a | −0.81 | −1.77 | −2.06 | −2.73 | −3.01 | −4.36 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,376.4% | −10,474.3% | n/a | −627.0% | −97.3% | −428.4% | −1,368.9% | n/a | n/a | −4,974.3% |
| Net margin | −1,275.5% | −9,872.7% | n/a | −609.1% | −89.7% | −427.8% | −1,328.9% | n/a | n/a | −4,612.1% |
| Free cash flow margin | −1,100.7% | −9,337.9% | n/a | −87.2% | −157.8% | −388.1% | −1,101.6% | n/a | n/a | −3,732.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −19.6 | −28.7 | −34.7 | −4.7 | −48.1 | −69.5 | −101.0 | −151.1 | −181.4 | −279.1 |
| Capital expenditure | −0.3 | −0.3 | −0.5 | −1.2 | −2.6 | −2.1 | −2.9 | −5.6 | −3.1 | −0.8 |
| Free cash flow | −19.8 | −29.0 | −35.2 | −6.0 | −50.8 | −71.6 | −103.9 | −156.7 | −184.5 | −279.9 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.1 | 20.5 | 67.8 | 24.8 | 45.0 | 175.7 | 57.2 | 148.6 | 142.7 | 199.2 |
| Total debt | n/a | 6.8 | 15.0 | 15.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 13.7 | 52.7 | 9.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 63.9 | 35.9 | 103.3 | 92.0 | 171.4 | 550.0 | 721.5 | 927.9 | 754.9 | 581.8 |
| Debt to equity | n/a | 0.19 | 0.15 | 0.17 | n/a | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −1,376.4% | −10,474.3% | n/a | −627.0% | −97.3% | −428.4% | −1,368.9% | n/a | n/a | −4,974.3% | |
| n/a | n/a | n/a | −609.4% | −90.4% | −427.9% | −1,327.7% | n/a | n/a | −4,598.6% | |
| −1,275.5% | −9,872.7% | n/a | −609.1% | −89.7% | −427.8% | −1,328.9% | n/a | n/a | −4,612.1% | |
| −1,100.7% | −9,337.9% | n/a | −87.2% | −157.8% | −388.1% | −1,101.6% | n/a | n/a | −3,732.2% | |
| Spending | ||||||||||
| 1,099.7% | 8,222.8% | n/a | 568.8% | 157.1% | 409.3% | 1,121.1% | n/a | n/a | 4,012.5% | |
| 376.7% | 2,351.4% | n/a | 158.2% | 40.2% | 119.1% | 347.8% | n/a | n/a | 1,061.8% | |
| 15.5% | 101.3% | n/a | 18.2% | 8.2% | 11.1% | 30.7% | n/a | n/a | 10.7% | |
| Returns | ||||||||||
| −36.0% | −85.4% | −33.4% | −45.2% | −16.8% | −14.3% | −17.4% | −19.7% | −31.0% | −59.5% | |
| −34.1% | −66.6% | −28.2% | −28.2% | −15.2% | −13.8% | −16.6% | −18.9% | −29.4% | −54.6% | |
| Balance and payout | ||||||||||
| n/a | 0.19 | 0.15 | 0.17 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 5.3% | 22.1% | 15.6% | 37.7% | 9.4% | 3.8% | 4.3% | 3.8% | 5.4% | 8.1% | |