Closing prices at the end of each trading day, from 27 Sep 2018. 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 | 7.6 | 14.3 | 18.3 | 21.8 | 46.7 | 131.4 | 78.5 | 263.4 | 262.6 |
| Growth | +88.7% | +28.0% | +19.1% | +114.2% | +181.4% | −40.3% | +235.5% | −0.3% | |
| Operating income | −24.8 | −43.8 | −51.5 | −120.8 | −188.4 | −263.2 | −401.5 | −250.2 | −118.5 |
| Net income | −24.0 | −41.5 | −70.3 | −119.3 | −191.0 | −282.5 | −367.3 | −198.9 | −80.8 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −2.13 | −3.02 | −3.82 | −5.31 | −6.62 | −2.77 | −1.14 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −326.7% | −306.3% | −281.4% | −554.1% | −403.4% | −200.3% | −511.5% | −95.0% | −45.1% |
| Net margin | −317.3% | −290.1% | −384.2% | −547.2% | −409.0% | −215.0% | −467.9% | −75.5% | −30.8% |
| Free cash flow margin | 54.1% | −132.5% | −256.3% | −440.8% | 1,187.8% | −213.3% | −446.8% | −99.1% | −105.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.1 | −16.1 | −40.6 | −89.7 | 559.4 | −273.5 | −347.8 | −259.3 | −273.8 |
| Capital expenditure | −1.0 | −2.8 | −6.3 | −6.4 | −4.7 | −6.8 | −2.9 | −1.8 | −1.9 |
| Free cash flow | 4.1 | −18.9 | −46.9 | −96.1 | 554.7 | −280.3 | −350.7 | −261.1 | −275.7 |
| Growth | −562.1% | −150.5% | |||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −91.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 30.9 | 3.2 | 9.2 | 588.4 | 108.3 | 81.3 | 311.7 | 100.5 | 142.9 |
| Total debt | 0.3 | 2.2 | 2.0 | 2.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.6 |
| Net cash (debt) | 30.6 | 1.0 | 7.2 | 586.4 | 107.3 | 80.3 | 310.7 | 99.7 | 142.3 |
| Shareholders’ equity | −61.2 | 136.6 | 226.6 | 642.2 | 781.7 | 564.9 | 660.0 | 561.7 | 433.9 |
| Debt to equity | n/a | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 30.9 | 3.2 | 9.2 | 588.4 | 108.3 | 81.3 | 311.7 | 100.5 | 142.9 | |
| 25.0 | 2.8 | n/a | 1.0 | 15.0 | 1.0 | 0.0 | 5.7 | 1.0 | |
| 1.3 | 3.6 | 8.5 | 12.3 | 12.7 | 13.4 | 11.5 | 7.0 | 5.2 | |
| 66.8 | 199.3 | 301.6 | 717.4 | 1,581.6 | 1,268.8 | 1,304.6 | 1,091.4 | 717.9 | |
| Growth | +198.1% | +51.4% | +137.8% | +120.5% | −19.8% | +2.8% | −16.3% | −34.2% | |
| Liabilities | |||||||||
| 0.2 | 0.2 | n/a | n/a | n/a | 0.0 | 0.2 | 0.2 | 0.2 | |
| 0.2 | 2.0 | 2.0 | 2.0 | 1.0 | 1.0 | 0.8 | 0.6 | 0.4 | |
| calc | 0.3 | 2.2 | 2.0 | 2.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.6 |
| 66.6 | 62.6 | 75.0 | 75.2 | 799.9 | 703.9 | 644.6 | 529.7 | 284.0 | |
| Equity | |||||||||
| −62.4 | −302.3 | −372.6 | −491.9 | −682.9 | −965.4 | −1,332.7 | −1,531.6 | −1,612.4 | |
| −61.2 | 136.6 | 226.6 | 642.2 | 781.7 | 564.9 | 660.0 | 561.7 | 433.9 | |
| Growth | +65.9% | +183.4% | +21.7% | −27.7% | +16.8% | −14.9% | −22.8% | ||
| Per share and net cash | |||||||||
| calc | 30.6 | 1.0 | 7.2 | 586.4 | 107.3 | 80.3 | 310.7 | 99.7 | 142.3 |
| n/a | 31.2 | 38.5 | 48.5 | 53.0 | 53.2 | 68.0 | 68.8 | 63.5 | |
| calc | n/a | 4.37 | 5.89 | 13.24 | 14.75 | 10.62 | 9.71 | 8.16 | 6.83 |
Lines marked calc are worked out here from filed figures; point at one for how.