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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| −138.5% | −122.7% | −749.8% | −1,641.3% | 5.9% | −46.9% | −62.8% | −93.0% | |
| −138.3% | −125.0% | −756.3% | −1,648.0% | 5.2% | −16.7% | −53.1% | −80.2% | |
| −138.3% | −125.0% | −756.3% | −1,648.0% | 4.5% | −17.8% | −53.1% | −80.2% | |
| −141.2% | −34.9% | −467.6% | −1,120.2% | 11.8% | −12.6% | −39.7% | −90.8% | |
| Spending | ||||||||
| 107.8% | 161.8% | 606.4% | 1,405.9% | 71.7% | 115.2% | 128.1% | 136.8% | |
| 130.7% | 60.9% | 243.4% | 335.4% | 22.4% | 31.7% | 34.7% | 56.2% | |
| 9.4% | 3.9% | 18.3% | 27.6% | 3.8% | 1.7% | 0.4% | 0.3% | |
| n/a | n/a | n/a | n/a | 12.2% | n/a | n/a | n/a | |
| Returns | ||||||||
| −159.7% | −100.8% | −18.2% | −89.2% | 3.5% | −10.7% | −33.6% | −30.7% | |
| −49.3% | −31.6% | −15.1% | −51.8% | 2.1% | −6.9% | −23.5% | −24.3% | |
| Balance and payout | ||||||||
| 0.73 | 0.58 | 0.04 | 0.28 | 0.22 | n/a | n/a | n/a | |
| 69.1% | 68.6% | 16.8% | 41.9% | 40.0% | 35.1% | 30.0% | 21.1% | |