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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| −326.7% | −306.3% | −281.4% | −554.1% | −403.4% | −200.3% | −511.5% | −95.0% | −45.1% | |
| n/a | n/a | n/a | −528.4% | −394.2% | −191.0% | −463.6% | −75.3% | −30.7% | |
| −317.3% | −290.1% | −384.2% | −547.2% | −409.0% | −215.0% | −467.9% | −75.5% | −30.8% | |
| 54.1% | −132.5% | −256.3% | −440.8% | 1,187.8% | −213.3% | −446.8% | −99.1% | −105.0% | |
| Spending | |||||||||
| 379.9% | 316.0% | 367.2% | 497.2% | 386.3% | 239.7% | 483.7% | 132.2% | 108.6% | |
| 46.8% | 90.4% | 149.2% | 175.7% | 131.9% | 60.6% | 127.8% | 62.8% | 36.5% | |
| 13.4% | 19.8% | 34.4% | 29.4% | 10.1% | 5.2% | 3.7% | 0.7% | 0.7% | |
| Returns | |||||||||
| n/a | −30.4% | −31.0% | −18.6% | −24.4% | −50.0% | −55.7% | −35.4% | −18.6% | |
| −36.0% | −20.8% | −23.3% | −16.6% | −12.1% | −22.3% | −28.2% | −18.2% | −11.3% | |
| Balance and payout | |||||||||
| n/a | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 99.6% | 31.4% | 24.8% | 10.5% | 50.6% | 55.5% | 49.4% | 48.5% | 39.6% | |