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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 40.3% | −28.1% | −148.4% | n/a | −45.2% | 1.4% | 22.9% | 34.4% | 51.5% | 57.4% | |
| −162.6% | −172.7% | −354.9% | −141.1% | −153.8% | −72.1% | −25.5% | 8.4% | 32.6% | 37.5% | |
| −183.1% | n/a | n/a | n/a | n/a | n/a | −42.8% | −10.9% | 29.5% | 35.8% | |
| −183.1% | −192.3% | −387.1% | −164.5% | −179.4% | −88.5% | −42.8% | −10.9% | 46.4% | 28.8% | |
| −172.1% | −175.5% | −381.4% | −272.6% | −271.7% | −155.5% | −47.6% | 1.6% | 25.9% | 5.5% | |
| Spending | ||||||||||
| 72.1% | 24.5% | 23.1% | 8.0% | 14.0% | 4.5% | 2.3% | 1.3% | 0.4% | 0.9% | |
| 79.7% | 82.4% | 132.5% | 88.3% | 83.0% | 53.0% | 34.0% | 22.9% | 17.4% | 18.0% | |
| 0.7% | 11.8% | 12.3% | 13.0% | 30.1% | 16.7% | 9.0% | 1.8% | 1.9% | 4.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −57.2% | 19.6% | |
| Returns | ||||||||||
| n/a | −108.5% | −332.5% | −184.3% | −85.8% | −50.8% | −43.4% | −20.9% | 56.6% | 30.8% | |
| −82.4% | −40.5% | −74.0% | −38.0% | −36.5% | −25.9% | −18.9% | −8.6% | 40.5% | 23.5% | |
| Balance and payout | ||||||||||
| n/a | 0.07 | 0.14 | 0.00 | n/a | n/a | n/a | n/a | 0.21 | 0.15 | |
| 118.8% | 62.7% | 77.8% | 79.4% | 57.5% | 48.9% | 56.4% | 58.9% | 28.6% | 23.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 114.8% | |