Closing prices at the end of each trading day, from 27 Jun 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38.4 | 55.7 | 85.1 | 98.4 | 154.3 | 185.3 | 170.3 | 179.0 | 277.0 |
| Growth | +44.8% | +52.8% | +15.6% | +56.9% | +20.1% | −8.1% | +5.1% | +54.8% | |
| Operating income | −44.5 | −49.8 | −78.4 | −152.8 | −209.0 | −200.2 | −227.0 | −162.5 | −57.1 |
| Net income | −42.8 | −46.4 | −68.6 | −146.2 | −207.3 | −200.2 | −225.3 | −159.5 | −59.5 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | −1.11 | −1.48 | −1.40 | −1.56 | −1.08 | −0.39 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −115.7% | −89.4% | −92.1% | −155.3% | −135.4% | −108.0% | −133.3% | −90.8% | −20.6% |
| Net margin | −111.4% | −83.4% | −80.6% | −148.6% | −134.3% | −108.0% | −132.3% | −89.1% | −21.5% |
| Free cash flow margin | −97.0% | −69.3% | 228.3% | −171.3% | −164.9% | −108.1% | −98.1% | −55.3% | −17.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −34.9 | −32.3 | 205.4 | −149.7 | −192.7 | −183.9 | −156.3 | −95.2 | −46.0 |
| Capital expenditure | −2.4 | −6.3 | −11.2 | −18.8 | −61.7 | −16.3 | −10.7 | −3.7 | −3.0 |
| Free cash flow | −37.3 | −38.6 | 194.2 | −168.5 | −254.5 | −200.3 | −167.0 | −98.9 | −48.9 |
| Growth | −186.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 55.0 | 96.6 | 123.4 | 139.1 | 90.0 | 65.1 | 47.9 | 70.5 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 125.4 | 130.7 | 133.3 | 131.2 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −35.3 | −65.6 | −85.4 | −60.7 |
| Shareholders’ equity | −224.6 | −258.1 | 571.0 | 743.3 | 604.0 | 464.2 | 308.4 | 202.7 | 218.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.27 | 0.42 | 0.66 | 0.60 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| −34.9 | −32.3 | 205.4 | −149.7 | −192.7 | −183.9 | −156.3 | −95.2 | −46.0 | |
| Growth | −172.9% | ||||||||
| Investment | |||||||||
| −2.4 | −6.3 | −11.2 | −18.8 | −61.7 | −16.3 | −10.7 | −3.7 | −3.0 | |
| calc | −37.3 | −38.6 | 194.2 | −168.5 | −254.5 | −200.3 | −167.0 | −98.9 | −48.9 |
| Growth | −186.8% | ||||||||
| calc | n/a | n/a | n/a | −1.28 | −1.81 | −1.41 | −1.16 | −0.67 | −0.32 |
| 36.4 | 0.7 | −481.7 | −117.0 | 181.2 | 2.9 | 129.6 | 77.8 | 38.0 | |
| Financing | |||||||||
| 50.0 | 1.2 | 319.9 | 293.6 | 27.1 | 132.3 | 2.2 | 0.2 | 30.4 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.