Closing prices at the end of each trading day, from 26 Jan 2017. 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 | 16.7 | 10.0 | 5.0 | 8.0 | 75.0 | 63.2 | 10.3 | 17.2 | 91.3 | 234.6 |
| Growth | −40.1% | −50.0% | +60.0% | +837.5% | −15.8% | −83.7% | +66.8% | +432.0% | +157.0% | |
| Operating income | −3.0 | −28.8 | −66.7 | −107.4 | −23.9 | −56.8 | −115.2 | −164.4 | −114.9 | 47.9 |
| Net income | −4.3 | −30.1 | −61.7 | −97.3 | −19.9 | −57.8 | −128.7 | −163.6 | −145.2 | −13.2 |
| Growth | ||||||||||
| EPS, diluted | −1.62 | −1.52 | −2.50 | −3.60 | −0.73 | −2.11 | −4.57 | −6.08 | −5.12 | −0.46 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −18.1% | −287.8% | −1,334.4% | −1,342.9% | −31.8% | −89.9% | −1,119.4% | −958.3% | −125.9% | 20.4% |
| Net margin | −25.5% | −300.7% | −1,233.1% | −1,216.7% | −26.6% | −91.5% | −1,251.3% | −953.7% | −159.1% | −5.6% |
| Free cash flow margin | −54.4% | −197.3% | −991.4% | −879.0% | −19.6% | −74.8% | −718.9% | −708.8% | −148.7% | 8.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −9.0 | −19.4 | −48.5 | −69.5 | −14.2 | −45.9 | −73.6 | −120.8 | −135.3 | 19.7 |
| Capital expenditure | −0.1 | −0.3 | −1.1 | −0.8 | −0.6 | −1.4 | −0.4 | −0.8 | −0.4 | −0.1 |
| Free cash flow | −9.1 | −19.7 | −49.6 | −70.3 | −14.7 | −47.3 | −74.0 | −121.6 | −135.7 | 19.6 |
| Growth | ||||||||||
| Buybacks | −0.0 | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | −50.0 | −0.5 | −68.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 51.2 | 81.2 | 113.6 | 171.0 | 250.5 | 495.7 | 71.3 | 36.0 | 123.1 | 238.2 |
| Shareholders’ equity | −38.2 | 307.6 | 486.4 | 405.0 | 396.7 | 356.4 | 262.1 | 88.1 | 70.9 | 37.2 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 51.2 | 81.2 | 113.6 | 171.0 | 250.5 | 495.7 | 71.3 | 36.0 | 123.1 | 238.2 | |
| 0.5 | 0.7 | 1.4 | 1.6 | 1.8 | 2.3 | 2.1 | 2.1 | 1.8 | 1.4 | |
| 62.2 | 329.4 | 509.0 | 435.2 | 416.6 | 643.1 | 610.4 | 452.4 | 483.8 | 364.4 | |
| Growth | +429.7% | +54.5% | −14.5% | −4.3% | +54.4% | −5.1% | −25.9% | +7.0% | −24.7% | |
| Equity | ||||||||||
| −54.9 | −85.0 | −146.7 | −244.0 | −264.0 | −321.8 | −450.5 | −614.1 | −759.3 | −772.6 | |
| −38.2 | 307.6 | 486.4 | 405.0 | 396.7 | 356.4 | 262.1 | 88.1 | 70.9 | 37.2 | |
| Growth | +58.1% | −16.7% | −2.0% | −10.2% | −26.5% | −66.4% | −19.6% | −47.5% | ||
| Per share and net cash | ||||||||||
| 2.7 | 23.8 | 26.9 | 27.3 | 27.4 | 27.6 | 28.5 | 26.6 | 30.5 | 28.0 | |
| calc | −14.43 | 12.93 | 18.07 | 14.86 | 14.50 | 12.89 | 9.19 | 3.31 | 2.33 | 1.33 |
Lines marked calc are worked out here from filed figures; point at one for how.