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 | 10.7 | 22.8 | 17.0 | 29.3 | 42.2 | 80.9 | 154.1 | 258.2 | 426.5 | 510.2 |
| Growth | +113.5% | −25.4% | +72.8% | +43.9% | +91.7% | +90.4% | +67.6% | +65.2% | +19.6% | |
| Operating income | −17.3 | −39.3 | −60.3 | −41.4 | −64.9 | −58.4 | −39.4 | 21.6 | 139.0 | 191.4 |
| Net income | −19.5 | −43.8 | −65.7 | −48.3 | −75.7 | −71.6 | −65.9 | −28.2 | 197.7 | 146.9 |
| Growth | −25.7% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.88 | −0.51 | −0.33 | −0.13 | 0.81 | 0.60 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.3% | −28.1% | −148.4% | n/a | −45.2% | 1.4% | 22.9% | 34.4% | 51.5% | 57.4% |
| Operating margin | −162.6% | −172.7% | −354.9% | −141.1% | −153.8% | −72.1% | −25.5% | 8.4% | 32.6% | 37.5% |
| Net margin | −183.1% | −192.3% | −387.1% | −164.5% | −179.4% | −88.5% | −42.8% | −10.9% | 46.4% | 28.8% |
| Free cash flow margin | −172.1% | −175.5% | −381.4% | −272.6% | −271.7% | −155.5% | −47.6% | 1.6% | 25.9% | 5.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.3 | −37.3 | −62.7 | −76.2 | −102.0 | −112.4 | −59.5 | 8.8 | 118.7 | 50.4 |
| Capital expenditure | −0.1 | −2.7 | −2.1 | −3.8 | −12.7 | −13.5 | −13.9 | −4.8 | −8.2 | −22.6 |
| Free cash flow | −18.3 | −39.9 | −64.8 | −80.0 | −114.7 | −125.9 | −73.4 | 4.0 | 110.4 | 27.8 |
| Growth | +2,641.3% | −74.8% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −31.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.9 | 43.1 | 26.8 | 26.8 | 55.9 | 51.1 | 86.5 | 51.4 | 103.1 | 87.6 |
| Total debt | 1.8 | 2.8 | 2.8 | 0.0 | n/a | n/a | n/a | n/a | 72.3 | 72.1 |
| Net cash (debt) | 8.1 | 40.3 | 24.0 | 26.8 | n/a | n/a | n/a | n/a | 30.8 | 15.5 |
| Shareholders’ equity | −4.5 | 40.3 | 19.8 | 26.2 | 88.2 | 141.2 | 152.0 | 135.2 | 349.0 | 477.3 |
| Debt to equity | n/a | 0.07 | 0.14 | 0.00 | n/a | n/a | n/a | n/a | 0.21 | 0.15 |
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 | ||||||||||
| 10.7 | 22.8 | 17.0 | 29.3 | 42.2 | 80.9 | 154.1 | 258.2 | 426.5 | 510.2 | |
| Growth | +113.5% | −25.4% | +72.8% | +43.9% | +91.7% | +90.4% | +67.6% | +65.2% | +19.6% | |
| 1.6 | 29.2 | 42.2 | 39.5 | 61.3 | 79.8 | 118.8 | 169.3 | 206.9 | 217.4 | |
| 4.3 | −6.4 | −25.2 | n/a | −19.1 | 1.2 | 35.3 | 88.9 | 219.6 | 292.8 | |
| Growth | −248.9% | +2,906.4% | +152.2% | +146.8% | +33.3% | |||||
| 7.7 | 5.6 | 3.9 | 2.3 | 5.9 | 3.6 | 3.6 | 3.3 | 1.8 | 4.8 | |
| 8.5 | 18.8 | 22.5 | 25.9 | 35.1 | 42.9 | 52.5 | 59.0 | 74.1 | 91.6 | |
| −17.3 | −39.3 | −60.3 | −41.4 | −64.9 | −58.4 | −39.4 | 21.6 | 139.0 | 191.4 | |
| Growth | +542.5% | +37.7% | ||||||||
| −19.5 | n/a | n/a | n/a | n/a | n/a | −65.9 | −28.2 | 125.7 | 182.7 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −72.0 | 35.7 | |
| −19.5 | −43.8 | −65.7 | −48.3 | −75.7 | −71.6 | −65.9 | −28.2 | 197.7 | 146.9 | |
| Growth | −25.7% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −0.88 | −0.51 | −0.33 | −0.13 | 0.85 | 0.62 | |
| n/a | n/a | n/a | n/a | −0.88 | −0.51 | −0.33 | −0.13 | 0.81 | 0.60 | |
| Growth | −25.9% | |||||||||
| n/a | n/a | n/a | n/a | 86.1 | 139.6 | 197.9 | 224.0 | 233.1 | 238.3 | |
| n/a | n/a | n/a | n/a | 86.1 | 139.6 | 197.9 | 224.0 | 243.3 | 244.9 | |
| Growth | +62.0% | +41.8% | +13.2% | +8.6% | +0.6% | |||||
† The diluted share count jumps at 2021, 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.