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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| −17.8 | 127.5 | −99.3 | −166.7 | 298.6 | −20.3 | −184.2 | −229.9 | −184.0 | |
| Growth | −177.9% | −106.8% | |||||||
| Investment | |||||||||
| −0.8 | −1.9 | −15.3 | −5.0 | −3.2 | −4.1 | −2.4 | −1.3 | −0.0 | |
| calc | −18.6 | 125.6 | −114.6 | −171.8 | 295.3 | −24.4 | −186.5 | −231.2 | −184.1 |
| Growth | −191.2% | −108.3% | |||||||
| calc | n/a | n/a | n/a | −2.21 | 3.67 | −0.30 | −2.23 | −2.39 | −1.79 |
| −0.8 | −224.1 | −48.9 | −105.1 | −49.7 | −159.0 | 101.9 | 107.1 | 196.6 | |
| Financing | |||||||||
| −0.0 | 131.1 | 172.4 | 232.1 | 30.3 | 4.5 | 2.6 | 81.5 | 20.2 | |
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.