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 | 26.4 | 25.2 | 20.7 | 48.8 | 17.8 | 157.2 | 270.8 | 331.4 | 450.7 | 874.8 |
| Growth | −4.4% | −18.0% | +136.5% | −63.5% | +782.4% | +72.3% | +22.4% | +36.0% | +94.1% | |
| Operating income | −48.6 | −57.4 | −94.2 | −99.5 | −174.8 | −177.7 | −148.4 | −103.7 | −2.5 | 341.0 |
| Net income | −55.1 | −65.8 | −101.3 | −108.9 | −182.8 | −184.1 | −247.1 | −226.5 | −88.9 | 263.9 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.09 | −1.03 | −1.33 | −1.18 | −0.43 | 1.21 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −184.4% | −227.9% | −456.2% | −203.7% | −981.1% | −113.1% | −54.8% | −31.3% | −0.6% | 39.0% |
| Net margin | −209.3% | −261.2% | −490.3% | −223.0% | −1,026.4% | −117.1% | −91.2% | −68.4% | −19.7% | 30.2% |
| Free cash flow margin | −222.8% | −164.7% | −450.0% | −184.1% | −761.4% | −92.0% | −60.3% | −29.4% | −11.8% | 39.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −53.4 | −41.1 | −92.6 | −89.6 | −135.1 | −142.2 | −161.9 | −95.1 | −52.0 | 347.4 |
| Capital expenditure | −5.3 | −0.3 | −0.4 | −0.3 | −0.5 | −2.4 | −1.4 | −2.2 | −1.1 | −2.5 |
| Free cash flow | −58.7 | −41.5 | −92.9 | −89.9 | −135.6 | −144.5 | −163.2 | −97.3 | −53.1 | 344.9 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.1 | 50.3 | 26.7 | 114.2 | 272.1 | 504.4 | 304.8 | 110.6 | 104.7 | 89.7 |
| Total debt | 23.0 | 23.0 | 30.0 | 0.0 | 119.7 | 136.1 | 231.6 | 303.2 | 314.9 | 0.0 |
| Net cash (debt) | −0.9 | 27.3 | −3.3 | 114.2 | 152.4 | 368.3 | 73.1 | −192.6 | −210.2 | 89.7 |
| Shareholders’ equity | 1.6 | 83.8 | 49.2 | 38.3 | −19.3 | −107.0 | −294.6 | −455.5 | −475.9 | −119.2 |
| Debt to equity | 14.58 | 0.27 | 0.61 | 0.00 | 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 | 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 | ||||||||||
| −184.4% | −227.9% | −456.2% | −203.7% | −981.1% | −113.1% | −54.8% | −31.3% | −0.6% | 39.0% | |
| n/a | n/a | n/a | −223.0% | −1,026.4% | −115.7% | −90.2% | −68.3% | −19.3% | 30.6% | |
| −209.3% | −261.2% | −490.3% | −223.0% | −1,026.4% | −117.1% | −91.2% | −68.4% | −19.7% | 30.2% | |
| −222.8% | −164.7% | −450.0% | −184.1% | −761.4% | −92.0% | −60.3% | −29.4% | −11.8% | 39.4% | |
| Spending | ||||||||||
| 231.5% | 265.9% | 411.0% | 219.2% | 690.3% | 132.9% | 93.5% | 65.3% | 38.7% | 19.0% | |
| 42.7% | 55.3% | 142.9% | 76.0% | 381.4% | 75.6% | 58.8% | 64.6% | 59.1% | 39.9% | |
| 20.0% | 1.3% | 1.8% | 0.7% | 2.9% | 1.5% | 0.5% | 0.7% | 0.2% | 0.3% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.3% | |
| Returns | ||||||||||
| −3,494.6% | −78.5% | −205.7% | −284.7% | n/a | n/a | n/a | n/a | n/a | n/a | |
| −61.4% | −36.9% | −69.0% | −62.1% | −54.6% | −31.3% | −44.9% | −43.8% | −18.1% | 51.3% | |
| Balance and payout | ||||||||||
| 14.58 | 0.27 | 0.61 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 188.1% | 197.0% | 123.2% | |