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. 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | n/a | 63.6 | 8.6 | 128.9 | 120.8 |
| Growth | −86.5% | +1,404.0% | −6.3% | |||||||
| Operating income | −81.2 | −121.5 | −237.1 | −295.7 | −309.1 | −340.5 | −280.5 | −276.0 | −83.4 | 35.9 |
| Net income | −79.0 | −119.5 | −230.7 | −291.0 | −306.6 | −340.1 | −228.3 | −276.1 | −85.4 | 32.7 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −4.15 | −3.63 | −2.24 | −65.19 | −11.41 | 2.57 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | −441.2% | −3,219.5% | −64.7% | 29.7% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | −359.1% | −3,220.9% | −66.2% | 27.1% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | −432.0% | −2,265.3% | −53.5% | −42.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −60.0 | −87.5 | −179.8 | −235.6 | −180.8 | −220.5 | −270.4 | −193.0 | −68.7 | −50.9 |
| Capital expenditure | −3.0 | −20.2 | −35.9 | −5.7 | −4.5 | −10.6 | −4.2 | −1.2 | −0.2 | 0.0 |
| Free cash flow | −63.0 | −107.7 | −215.7 | −241.4 | −185.3 | −231.1 | −274.6 | −194.2 | −69.0 | −50.9 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 48.0 | 79.2 | 60.7 | 74.3 | 200.4 | 106.1 | 92.9 | 25.8 | 25.0 | 8.5 |
| Shareholders’ equity | 253.7 | 177.9 | 339.2 | 290.8 | 462.3 | 279.6 | 126.6 | 99.2 | −97.3 | −38.5 |
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 | n/a | n/a | n/a | n/a | n/a | −441.2% | −3,219.5% | −64.7% | 29.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | −359.1% | −3,220.7% | −66.2% | 27.1% | |
| n/a | n/a | n/a | n/a | n/a | n/a | −359.1% | −3,220.9% | −66.2% | 27.1% | |
| n/a | n/a | n/a | n/a | n/a | n/a | −432.0% | −2,265.3% | −53.5% | −42.2% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 428.7% | 2,622.0% | 117.5% | 31.0% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 112.6% | 593.8% | 30.9% | 21.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 6.6% | 14.3% | 0.2% | 0.0% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.1% | |
| Returns | ||||||||||
| −31.2% | −67.2% | −68.0% | −100.1% | −66.3% | −121.6% | −180.3% | −278.3% | n/a | n/a | |
| −30.0% | −54.9% | −58.9% | −84.8% | −52.1% | −72.7% | −60.7% | −166.8% | −78.3% | 161.5% | |
| Balance and payout | ||||||||||
| 3.9% | 18.3% | 13.5% | 15.2% | 21.4% | 40.3% | 66.4% | 160.0% | 189.2% | 290.3% | |