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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 15.8 | 20.8 | 9.5 | 12.4 | 206.0 | 166.8 | 152.3 | 82.0 |
| Growth | +32.0% | −54.1% | +29.6% | +1,566.8% | −19.0% | −8.7% | −46.1% | |
| Operating income | −21.8 | −25.5 | −71.5 | −202.9 | 12.2 | −78.2 | −95.7 | −76.3 |
| Net income | −21.8 | −26.0 | −72.1 | −203.7 | 9.3 | −29.7 | −80.9 | −65.8 |
| Growth | −417.9% | |||||||
| EPS, diluted | n/a | n/a | n/a | −7.74 | 0.35 | −1.12 | −3.00 | −2.40 |
| Growth | −420.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | −138.5% | −122.7% | −749.8% | −1,641.3% | 5.9% | −46.9% | −62.8% | −93.0% |
| Net margin | −138.3% | −125.0% | −756.3% | −1,648.0% | 4.5% | −17.8% | −53.1% | −80.2% |
| Free cash flow margin | −141.2% | −34.9% | −467.6% | −1,120.2% | 11.8% | −12.6% | −39.7% | −90.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −20.8 | −6.4 | −42.9 | −135.0 | 32.0 | −18.1 | −59.7 | −74.3 |
| Capital expenditure | −1.5 | −0.8 | −1.7 | −3.4 | −7.7 | −2.9 | −0.6 | −0.2 |
| Free cash flow | −22.2 | −7.3 | −44.6 | −138.4 | 24.3 | −21.0 | −60.4 | −74.5 |
| Growth | −186.5% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 36.7 | 71.4 | 462.9 | 370.5 | 391.9 | 292.0 | 237.0 | 230.9 |
| Total debt | 9.9 | 15.0 | 15.1 | 63.1 | 60.7 | n/a | n/a | n/a |
| Net cash (debt) | 26.8 | 56.4 | 447.8 | 307.4 | 331.2 | n/a | n/a | n/a |
| Shareholders’ equity | 13.6 | 25.8 | 396.6 | 228.2 | 270.3 | 278.5 | 241.0 | 214.0 |
| Debt to equity | 0.73 | 0.58 | 0.04 | 0.28 | 0.22 | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 36.7 | 71.4 | 462.9 | 370.5 | 391.9 | 292.0 | 237.0 | 230.9 | |
| 4.5 | 2.2 | 2.1 | 3.4 | 2.8 | 32.1 | 4.0 | 5.6 | |
| 2.0 | 2.3 | 3.4 | 5.6 | 12.4 | 12.4 | 9.5 | 6.7 | |
| 44.2 | 82.1 | 476.5 | 392.8 | 450.4 | 429.4 | 344.1 | 271.1 | |
| Growth | +85.9% | +480.0% | −17.6% | +14.7% | −4.7% | −19.9% | −21.2% | |
| Liabilities | ||||||||
| n/a | n/a | 1.3 | 22.5 | 60.7 | n/a | n/a | n/a | |
| 9.9 | 15.0 | 13.8 | 40.6 | n/a | n/a | n/a | n/a | |
| calc | 9.9 | 15.0 | 15.1 | 63.1 | 60.7 | n/a | n/a | n/a |
| 30.6 | 56.4 | 79.9 | 164.6 | 180.1 | 150.9 | 103.1 | 57.2 | |
| Equity | ||||||||
| −44.9 | −71.7 | −143.8 | −347.5 | −338.1 | −367.9 | −448.8 | −514.6 | |
| 13.6 | 25.8 | 396.6 | 228.2 | 270.3 | 278.5 | 241.0 | 214.0 | |
| Growth | +89.1% | +1,437.5% | −42.5% | +18.4% | +3.0% | −13.5% | −11.2% | |
| Per share and net cash | ||||||||
| calc | 26.8 | 56.4 | 447.8 | 307.4 | 331.2 | n/a | n/a | n/a |
| 10.7 | 15.1 | 26.2 | 26.4 | 26.6 | 26.8 | 27.0 | 28.4 | |
| calc | 1.27 | 1.70 | 15.14 | 8.65 | 10.18 | 10.38 | 8.93 | 7.53 |
Lines marked calc are worked out here from filed figures; point at one for how.