Closing prices at the end of each trading day, from 7 Feb 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 | 2.9 | 27.5 | 21.2 | 21.1 | 207.1 | 133.6 | 97.1 | 100.6 | 21.0 |
| Growth | +857.8% | −22.9% | −0.6% | +881.5% | −35.5% | −27.4% | +3.6% | −79.1% | |
| Operating income | −32.7 | −57.3 | −114.4 | −195.2 | −37.4 | −137.8 | −151.7 | −145.0 | −156.0 |
| Net income | −32.5 | −52.2 | −105.4 | −190.2 | −36.3 | −133.3 | −130.4 | −119.0 | −142.9 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | −2.45 | −0.45 | −1.62 | −1.56 | −1.23 | −1.39 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,137.8% | −208.3% | −539.2% | −925.1% | −18.0% | −103.2% | −156.3% | −144.2% | −741.3% |
| Net margin | −1,130.9% | −189.9% | −496.7% | −901.6% | −17.5% | −99.8% | −134.3% | −118.4% | −679.2% |
| Free cash flow margin | −646.7% | 456.5% | −540.0% | −814.1% | 142.6% | −18.3% | −192.2% | −229.9% | −874.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −17.8 | 127.5 | −99.3 | −166.7 | 298.6 | −20.3 | −184.2 | −229.9 | −184.0 |
| Capital expenditure | −0.8 | −1.9 | −15.3 | −5.0 | −3.2 | −4.1 | −2.4 | −1.3 | −0.0 |
| Free cash flow | −18.6 | 125.6 | −114.6 | −171.8 | 295.3 | −24.4 | −186.5 | −231.2 | −184.1 |
| Growth | −191.2% | −108.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 32.5 | 65.5 | 89.6 | 50.0 | 329.2 | 154.3 | 74.6 | 33.0 | 65.8 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 9.4 | 9.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 74.6 | 23.6 | 56.1 |
| Shareholders’ equity | −52.0 | −97.4 | 194.7 | 267.5 | 300.7 | 214.4 | 134.2 | 126.8 | 30.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.07 | 0.32 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 32.5 | 65.5 | 89.6 | 50.0 | 329.2 | 154.3 | 74.6 | 33.0 | 65.8 | |
| n/a | 10.9 | 33.9 | 30.2 | 27.3 | 25.5 | 21.9 | 17.1 | 10.8 | |
| n/a | 308.4 | 421.9 | 488.3 | 814.7 | 787.6 | 621.8 | 468.3 | 293.2 | |
| Growth | +36.8% | +15.7% | +66.9% | −3.3% | −21.1% | −24.7% | −37.4% | ||
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.4 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 9.4 | 9.3 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 9.4 | 9.7 |
| n/a | 195.2 | 227.2 | 220.7 | 513.9 | 573.2 | 487.7 | 341.5 | 262.6 | |
| Equity | |||||||||
| n/a | −114.4 | −219.8 | −410.0 | −446.4 | −579.7 | −710.1 | −829.1 | −972.1 | |
| −52.0 | −97.4 | 194.7 | 267.5 | 300.7 | 214.4 | 134.2 | 126.8 | 30.6 | |
| Growth | +37.4% | +12.4% | −28.7% | −37.4% | −5.5% | −75.8% | |||
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 74.6 | 23.6 | 56.1 |
| n/a | 13.8 | 69.1 | 79.3 | 82.0 | 82.9 | 84.9 | 99.1 | 110.4 | |
| calc | n/a | −7.08 | 2.82 | 3.37 | 3.67 | 2.59 | 1.58 | 1.28 | 0.28 |
Lines marked calc are worked out here from filed figures; point at one for how.