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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 42.0 | 2.6 | 5.3 | 7.6 | 10.1 | 52.2 | 124.5 | 333.6 | 407.3 |
| Growth | −93.8% | +102.6% | +43.4% | +33.4% | +416.6% | +138.6% | +168.1% | +22.1% | ||
| Operating income | −112.9 | −65.1 | −90.9 | −91.3 | −90.8 | −154.3 | −63.8 | −63.3 | −28.0 | −41.0 |
| Net income | −112.4 | −64.3 | −91.3 | −94.9 | −94.3 | −158.2 | −67.2 | −66.1 | −39.1 | −61.6 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.47 | −1.05 | −1.52 | −0.42 | −0.30 | −0.17 | −0.26 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 80.0% | 82.1% | 88.6% | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | n/a | −155.0% | −3,488.6% | −1,728.1% | −1,199.0% | −1,528.6% | −122.2% | −50.8% | −8.4% | −10.1% |
| Net margin | n/a | −153.2% | −3,502.0% | −1,797.8% | −1,245.7% | −1,566.5% | −128.9% | −53.1% | −11.7% | −15.1% |
| Free cash flow margin | n/a | −160.8% | −2,707.5% | −1,454.4% | −1,079.9% | −1,529.3% | −134.4% | −72.4% | −13.7% | −10.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −92.5 | −65.2 | −70.3 | −76.5 | −81.4 | −152.6 | −70.0 | −89.7 | −44.8 | −42.5 |
| Capital expenditure | −4.9 | −2.4 | −0.3 | −0.3 | −0.3 | −1.9 | −0.1 | −0.3 | −1.0 | −1.5 |
| Free cash flow | −97.4 | −67.5 | −70.6 | −76.8 | −81.8 | −154.4 | −70.1 | −90.1 | −45.8 | −44.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 74.6 | 75.4 | 78.8 | 181.1 | 91.0 | 72.4 | 96.1 | 21.5 | 64.9 | 68.0 |
| Total debt | n/a | n/a | 52.0 | 50.0 | 50.8 | 64.5 | 26.7 | 49.8 | 150.9 | 202.8 |
| Net cash (debt) | n/a | n/a | 26.8 | 131.1 | 40.2 | 7.9 | 69.4 | −28.4 | −85.9 | −134.8 |
| Shareholders’ equity | 193.2 | 139.3 | 115.8 | 186.7 | 126.1 | 82.6 | 98.3 | 166.8 | 173.3 | 166.9 |
| Debt to equity | n/a | n/a | 0.45 | 0.27 | 0.40 | 0.78 | 0.27 | 0.30 | 0.87 | 1.21 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 80.0% | 82.1% | 88.6% | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | −155.0% | −3,488.6% | −1,728.1% | −1,199.0% | −1,528.6% | −122.2% | −50.8% | −8.4% | −10.1% | |
| n/a | −150.4% | −3,501.9% | −1,792.0% | −1,245.7% | −1,566.4% | −128.8% | −52.6% | −11.7% | −14.9% | |
| n/a | −153.2% | −3,502.0% | −1,797.8% | −1,245.7% | −1,566.5% | −128.9% | −53.1% | −11.7% | −15.1% | |
| n/a | −160.8% | −2,707.5% | −1,454.4% | −1,079.9% | −1,529.3% | −134.4% | −72.4% | −13.7% | −10.8% | |
| Spending | ||||||||||
| n/a | 179.7% | 2,661.0% | 1,357.3% | 859.2% | 902.6% | 67.5% | 28.6% | 15.7% | 17.6% | |
| n/a | 55.3% | 909.7% | 459.5% | 437.9% | 716.1% | 146.9% | 108.0% | 77.5% | 82.8% | |
| n/a | 5.6% | 11.9% | 6.2% | 4.3% | 18.5% | 0.1% | 0.3% | 0.3% | 0.4% | |
| Returns | ||||||||||
| −58.2% | −46.2% | −78.8% | −50.9% | −74.8% | −191.4% | −68.3% | −39.6% | −22.6% | −36.9% | |
| −52.7% | −40.7% | −49.8% | −36.5% | −46.8% | −105.5% | −35.4% | −22.2% | −9.0% | −12.3% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.45 | 0.27 | 0.40 | 0.78 | 0.27 | 0.30 | 0.87 | 1.21 | |
| 9.4% | 11.8% | 36.8% | 28.1% | 37.4% | 44.9% | 48.3% | 43.9% | 60.2% | 66.7% | |