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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | n/a | 50.0 | 270.6 | 385.7 | 638.5 |
| Growth | +440.8% | +42.5% | +65.5% | |||||||
| Operating income | −27.5 | −27.2 | −32.8 | −67.2 | −99.1 | −124.7 | −179.8 | −231.8 | −280.6 | −166.8 |
| Net income | −27.2 | −28.9 | −31.0 | −68.3 | −102.9 | −130.4 | −187.1 | −239.2 | −287.2 | −183.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −2.77 | −3.47 | −4.60 | −5.27 | −5.99 | −3.68 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | −359.3% | −85.7% | −72.7% | −26.1% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | −374.0% | −88.4% | −74.5% | −28.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | −234.3% | −53.8% | −33.4% | −14.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −21.3 | −26.5 | −30.1 | −46.4 | −78.5 | −108.2 | −116.5 | −145.1 | −128.4 | −93.4 |
| Capital expenditure | −0.1 | −0.0 | −0.0 | −0.0 | −0.0 | −0.3 | −0.7 | −0.6 | −0.3 | −0.5 |
| Free cash flow | −21.4 | −26.5 | −30.1 | −46.4 | −78.5 | −108.5 | −117.2 | −145.7 | −128.7 | −93.9 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 220.0 | 183.9 | 86.5 | 200.8 | 386.2 | 315.4 | 322.9 |
| Total debt | 9.7 | 9.9 | 6.9 | 19.9 | 48.3 | 49.1 | 94.3 | 178.1 | 180.7 | 187.7 |
| Net cash (debt) | n/a | n/a | n/a | 200.0 | 135.6 | 37.4 | 106.6 | 208.1 | 134.6 | 135.2 |
| Shareholders’ equity | 21.6 | 16.7 | 0.9 | 178.7 | 113.8 | 15.6 | 109.6 | 191.0 | 57.0 | 88.3 |
| Debt to equity | 0.45 | 0.59 | 7.37 | 0.11 | 0.42 | 3.14 | 0.86 | 0.93 | 3.17 | 2.13 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| n/a | n/a | n/a | 220.0 | 183.9 | 86.5 | 200.8 | 386.2 | 315.4 | 322.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 37.7 | 94.8 | 142.0 | 224.5 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 4.3 | 15.1 | 15.7 | 27.9 | |
| 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.3 | 0.7 | 0.8 | 0.6 | 0.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 10.3 | 12.0 | 12.0 | 12.0 | |
| 38.2 | 35.6 | 15.4 | 220.5 | 186.1 | 87.8 | 331.5 | 588.2 | 568.5 | 689.8 | |
| Growth | −7.0% | −56.7% | +1,334.1% | −15.6% | −52.8% | +277.6% | +77.5% | −3.4% | +21.3% | |
| Liabilities | ||||||||||
| 0.3 | 3.3 | 3.3 | 2.6 | n/a | n/a | n/a | n/a | 0.0 | 70.0 | |
| 9.5 | 6.7 | 3.6 | 17.3 | 48.3 | 49.1 | 94.3 | 178.1 | 180.7 | 117.7 | |
| calc | 9.7 | 9.9 | 6.9 | 19.9 | 48.3 | 49.1 | 94.3 | 178.1 | 180.7 | 187.7 |
| 16.6 | 18.8 | 14.4 | 41.8 | 72.3 | 72.2 | 221.9 | 397.3 | 511.5 | 601.5 | |
| Equity | ||||||||||
| −47.6 | −76.6 | −107.6 | −175.9 | −278.8 | −409.2 | −596.3 | −835.6 | −1,122.8 | −1,306.0 | |
| 21.6 | 16.7 | 0.9 | 178.7 | 113.8 | 15.6 | 109.6 | 191.0 | 57.0 | 88.3 | |
| Growth | −22.5% | −94.4% | +18,955.2% | −36.3% | −86.3% | +600.9% | +74.3% | −70.1% | +54.9% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | 200.0 | 135.6 | 37.4 | 106.6 | 208.1 | 134.6 | 135.2 |
| 19.1 | 25.5 | 30.1 | 36.9 | 37.4 | 37.8 | 43.5 | 47.4 | 48.7 | 50.9 | |
| calc | 1.13 | 0.66 | 0.03 | 4.84 | 3.04 | 0.41 | 2.52 | 4.03 | 1.17 | 1.74 |
Lines marked calc are worked out here from filed figures; point at one for how.