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 | 0.2 | 0.4 | 0.5 | 0.3 | 50.1 | 45.6 | 134.0 | 175.5 | 235.1 | 283.1 |
| Growth | +141.6% | +10.8% | −31.3% | +15,660.4% | −9.0% | +193.9% | +31.0% | +34.0% | +20.4% | |
| Operating income | −25.0 | −46.9 | −55.2 | −90.9 | −104.3 | −180.7 | −111.5 | −91.7 | −4.7 | 104.9 |
| Net income | −23.3 | −70.8 | −53.1 | −88.4 | −102.7 | −181.0 | −108.2 | −78.0 | 5.8 | 287.2 |
| Growth | +4,893.1% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.95 | −0.87 | −1.40 | −0.76 | −0.54 | 0.04 | 2.07 |
| Growth | +5,075.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −14,466.5% | −11,212.4% | −11,930.9% | −28,598.4% | −208.1% | −396.3% | −83.2% | −52.2% | −2.0% | 37.1% |
| Net margin | −13,465.3% | −16,935.9% | −11,464.1% | −27,794.0% | −204.9% | −396.8% | −80.7% | −44.5% | 2.4% | 101.5% |
| Free cash flow margin | −10,825.4% | −9,855.0% | −11,153.6% | −20,022.6% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.7 | −41.2 | −51.6 | −63.6 | −69.9 | −157.7 | −79.5 | −33.5 | 44.4 | 135.7 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −18.7 | −41.2 | −51.6 | −63.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −40.2 | −98.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 39.6 | 165.6 | 118.0 | 306.0 | 272.4 | 231.6 | 94.1 | 48.8 | 83.4 | 80.2 |
| Shareholders’ equity | 36.0 | 177.9 | 135.7 | 298.6 | 407.8 | 479.1 | 405.4 | 378.0 | 377.5 | 581.3 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −18.7 | −41.2 | −51.6 | −63.6 | −69.9 | −157.7 | −79.5 | −33.5 | 44.4 | 135.7 | |
| Growth | +205.6% | |||||||||
| n/a | n/a | n/a | n/a | 1.4 | 2.8 | 2.7 | 11.6 | 19.4 | 19.4 | |
| Investment | ||||||||||
| −0.0 | −0.0 | −0.0 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | −18.7 | −41.2 | −51.6 | −63.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| 10.0 | −8.0 | −0.1 | 7.8 | −158.2 | −103.9 | −60.6 | −6.7 | 39.3 | −32.8 | |
| Financing | ||||||||||
| 42.6 | 175.2 | 4.0 | 243.9 | 194.4 | 221.1 | 2.4 | −5.1 | −49.1 | −106.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −40.2 | −98.2 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.