Closing prices at the end of each trading day, from 13 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 5.7 | 53.3 | 128.0 | 189.1 | 220.9 | 143.6 | 125.9 | 134.8 |
| Growth | +7,303.3% | +835.8% | +140.0% | +47.7% | +16.8% | −35.0% | −12.3% | +7.1% | |
| Operating income | −6.3 | −14.0 | −40.8 | −71.2 | −84.3 | −55.9 | −17.5 | 7.9 | 40.8 |
| Net income | −6.3 | −26.1 | −38.5 | −89.2 | −89.9 | −70.9 | −55.6 | −100.7 | 124.9 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −4.02 | −2.49 | −2.85 | 2.62 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −1,965.9% | −34.1% | 11.3% | 19.5% | 41.6% | 39.8% | 38.5% | 44.3% | 50.7% |
| Operating margin | −8,246.4% | −245.8% | −76.5% | −55.6% | −44.6% | −25.3% | −12.2% | 6.2% | 30.3% |
| Net margin | −8,162.0% | −457.3% | −72.2% | −69.7% | −47.6% | −32.1% | −38.7% | −80.0% | 92.6% |
| Free cash flow margin | −5,524.9% | −130.7% | −107.1% | −26.2% | −8.0% | −5.4% | n/a | −12.8% | 29.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.2 | −7.4 | −57.0 | −32.3 | −14.7 | −11.3 | −24.8 | −16.1 | 39.2 |
| Capital expenditure | −0.1 | −0.0 | −0.2 | −1.2 | −0.4 | −0.5 | n/a | −0.1 | 0.0 |
| Free cash flow | −4.3 | −7.4 | −57.1 | −33.5 | −15.1 | −11.8 | n/a | −16.1 | 39.2 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.6 | 2.4 | 8.9 | 9.0 | 9.3 | 13.9 | 9.3 | 4.4 | 10.3 |
| Total debt | n/a | 0.3 | 44.0 | 62.2 | 70.1 | 131.4 | 204.6 | 110.4 | 97.6 |
| Net cash (debt) | n/a | 2.2 | −35.2 | −53.2 | −60.8 | −117.5 | −195.3 | −106.1 | −87.2 |
| Shareholders’ equity | 3.0 | −10.7 | −37.1 | −20.3 | −51.7 | −52.1 | −59.0 | −130.3 | −4.8 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| −1,965.9% | −34.1% | 11.3% | 19.5% | 41.6% | 39.8% | 38.5% | 44.3% | 50.7% | |
| −8,246.4% | −245.8% | −76.5% | −55.6% | −44.6% | −25.3% | −12.2% | 6.2% | 30.3% | |
| −8,162.0% | −458.9% | −108.8% | −69.5% | −48.4% | −31.0% | −25.8% | −5.9% | 21.6% | |
| −8,162.0% | −457.3% | −72.2% | −69.7% | −47.6% | −32.1% | −38.7% | −80.0% | 92.6% | |
| −5,524.9% | −130.7% | −107.1% | −26.2% | −8.0% | −5.4% | n/a | −12.8% | 29.1% | |
| Spending | |||||||||
| 149.2% | 20.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 6,131.3% | 180.5% | 55.3% | 28.1% | 29.4% | 24.2% | 30.5% | 24.1% | 12.7% | |
| 77.3% | 0.6% | 0.3% | 0.9% | 0.2% | 0.2% | n/a | 0.0% | 0.0% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.8% | |
| Returns | |||||||||
| −210.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −95.7% | −70.2% | −19.5% | −41.7% | −51.7% | −34.8% | −29.4% | −86.6% | 110.9% | |
| Balance and payout | |||||||||
| 52.0% | 79.8% | 90.6% | 100.9% | 121.7% | 119.1% | 131.1% | 211.9% | 104.3% | |