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 | n/a | n/a | 0.0 | 12.8 | 13.3 | 28.7 | 10.2 | 27.5 | 23.6 | 106.5 |
| Growth | +3.5% | +115.6% | −64.5% | +170.3% | −14.0% | +350.9% | ||||
| Operating income | −37.5 | −33.4 | −55.9 | −20.3 | −5.6 | 7.7 | −42.6 | −49.6 | −87.0 | −62.9 |
| Net income | −16.5 | −43.4 | −56.5 | −24.5 | −12.8 | −8.6 | −26.8 | −46.0 | −105.5 | 83.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −3.21 | −2.11 | n/a | n/a | −2.28 | 1.35 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | −158.4% | −42.2% | 27.0% | −418.9% | −180.6% | −368.5% | −59.1% |
| Net margin | n/a | n/a | n/a | −191.0% | −96.0% | −29.9% | −263.5% | −167.7% | −446.9% | 78.2% |
| Free cash flow margin | n/a | n/a | n/a | −185.1% | −14.8% | 36.1% | −185.1% | −123.2% | −295.0% | −2.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −29.8 | −33.1 | −54.2 | −23.7 | −1.9 | 10.4 | −18.7 | −33.5 | −69.7 | −1.6 |
| Capital expenditure | −0.6 | −0.2 | −0.0 | −0.0 | −0.0 | −0.1 | −0.1 | −0.3 | 0.0 | −0.8 |
| Free cash flow | −30.4 | −33.3 | −54.2 | −23.8 | −2.0 | 10.3 | −18.8 | −33.8 | −69.7 | −2.4 |
| Growth | −282.0% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | −2.8 | −4.7 | −3.4 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.8 | 10.9 | 18.4 | 3.2 | 4.2 | 112.3 | 65.5 | 43.0 | 33.8 | 62.4 |
| Total debt | n/a | 92.7 | 81.4 | 77.3 | 67.7 | n/a | n/a | 5.1 | 59.5 | 61.9 |
| Net cash (debt) | n/a | −81.9 | −63.0 | −74.1 | −63.4 | n/a | n/a | 38.0 | −25.7 | 0.5 |
| Shareholders’ equity | −18.7 | −57.5 | −66.6 | −74.5 | −66.4 | 101.7 | 75.1 | 61.9 | 39.7 | 154.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.08 | 1.50 | 0.40 |
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 | ||||||||||
| n/a | n/a | n/a | −158.4% | −42.2% | 27.0% | −418.9% | −180.6% | −368.5% | −59.1% | |
| n/a | n/a | n/a | −191.2% | −96.3% | −29.7% | −263.8% | −167.7% | −381.8% | 81.4% | |
| n/a | n/a | n/a | −191.0% | −96.0% | −29.9% | −263.5% | −167.7% | −446.9% | 78.2% | |
| n/a | n/a | n/a | −185.1% | −14.8% | 36.1% | −185.1% | −123.2% | −295.0% | −2.3% | |
| Spending | ||||||||||
| n/a | n/a | n/a | 151.2% | 66.5% | 35.5% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 84.2% | 59.6% | 30.4% | 148.0% | 125.0% | 232.4% | 72.9% | |
| n/a | n/a | n/a | 0.2% | 0.2% | 0.4% | 0.9% | 1.1% | 0.0% | 0.8% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4.0% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −8.4% | −35.6% | −74.4% | −266.0% | 53.8% | |
| −19.5% | −82.7% | −211.1% | −233.4% | −113.8% | −6.4% | −23.2% | −26.7% | −59.2% | 29.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.08 | 1.50 | 0.40 | |
| 122.0% | 209.6% | 348.9% | 808.6% | 692.5% | 4.4% | 34.9% | 64.1% | 77.7% | 45.7% | |
| n/a | n/a | n/a | n/a | n/a | 27.2% | n/a | n/a | n/a | n/a | |