Closing prices at the end of each trading day, from 12 Jun 2019. 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 | 73.3 | 114.5 | 185.7 | 247.8 | 221.2 | 142.6 | 99.0 | 69.0 |
| Growth | +56.2% | +62.3% | +33.4% | −10.7% | −35.5% | −30.5% | −30.4% | |
| Operating income | −29.4 | −54.3 | −34.8 | −34.1 | −178.2 | −76.2 | −11.8 | −18.0 |
| Net income | −31.8 | −58.8 | −63.1 | −236.0 | −196.3 | −74.6 | −11.9 | −19.0 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | n/a | −6.67 | −2.95 | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.5% | 39.4% | 45.6% | 49.2% | 47.7% | 49.3% | 62.1% | 56.8% |
| Operating margin | −40.2% | −47.5% | −18.7% | −13.8% | −80.6% | −53.4% | −11.9% | −26.1% |
| Net margin | −43.4% | −51.4% | −34.0% | −95.3% | −88.8% | −52.3% | −12.0% | −27.5% |
| Free cash flow margin | −41.5% | −22.1% | 3.2% | −17.0% | −7.9% | −9.5% | 2.1% | −15.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −30.3 | −25.2 | 6.1 | −42.0 | −17.5 | −13.4 | 2.2 | −10.9 |
| Capital expenditure | −0.1 | −0.1 | −0.1 | −0.0 | −0.1 | −0.1 | −0.0 | −0.1 |
| Free cash flow | −30.4 | −25.3 | 6.0 | −42.0 | −17.6 | −13.5 | 2.1 | −10.9 |
| Growth | −799.8% | −615.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 20.0 | 30.4 | 26.7 | 30.3 | 43.6 | 20.0 | 18.0 | 4.9 |
| Total debt | 27.5 | 35.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −7.5 | −4.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 5.4 | 10.7 | 23.4 | 224.2 | 102.0 | 36.0 | 30.0 | 15.2 |
| Debt to equity | 5.12 | 3.27 | n/a | n/a | n/a | 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 | ||||||||
| 35.5% | 39.4% | 45.6% | 49.2% | 47.7% | 49.3% | 62.1% | 56.8% | |
| −40.2% | −47.5% | −18.7% | −13.8% | −80.6% | −53.4% | −11.9% | −26.1% | |
| −43.4% | −51.3% | −34.0% | −95.0% | −88.9% | −52.9% | −12.0% | −27.5% | |
| −43.4% | −51.4% | −34.0% | −95.3% | −88.8% | −52.3% | −12.0% | −27.5% | |
| −41.5% | −22.1% | 3.2% | −17.0% | −7.9% | −9.5% | 2.1% | −15.9% | |
| Spending | ||||||||
| 5.0% | 9.3% | 4.4% | 4.0% | 2.7% | 3.2% | 0.0% | n/a | |
| 15.4% | 29.3% | 16.5% | 18.2% | 17.3% | 14.2% | 17.5% | 17.2% | |
| 0.1% | 0.1% | 0.0% | 0.0% | 0.0% | 0.1% | 0.0% | 0.1% | |
| Returns | ||||||||
| −592.7% | −548.0% | −270.0% | −105.3% | −192.5% | −206.9% | −39.5% | −124.8% | |
| −54.9% | −79.0% | −40.1% | −75.3% | −125.5% | −120.5% | −23.9% | −64.2% | |
| Balance and payout | ||||||||
| 5.12 | 3.27 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 90.7% | 85.6% | 85.1% | 28.5% | 34.8% | 41.8% | 39.4% | 48.6% | |