Closing prices at the end of each trading day, from 2 May 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32.6 | 87.9 | 297.9 | 406.8 | 464.7 | 418.9 | 343.4 | 326.5 | 275.5 |
| Growth | +169.9% | +238.8% | +36.6% | +14.2% | −9.8% | −18.0% | −4.9% | −15.6% | |
| Operating income | −28.6 | −28.0 | −0.5 | −49.3 | −174.9 | −342.8 | −341.9 | −156.1 | −333.6 |
| Net income | −30.4 | −29.9 | −12.4 | −52.8 | −182.1 | −366.1 | −338.1 | −160.3 | 219.0 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | −0.29 | −0.85 | −2.88 | −5.75 | −5.26 | −2.43 | −1.83 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −6.7% | 20.0% | 33.5% | 30.1% | 25.2% | −5.7% | −24.1% | 12.8% | 2.8% |
| Operating margin | −87.7% | −31.8% | −0.2% | −12.1% | −37.6% | −81.8% | −99.6% | −47.8% | −121.1% |
| Net margin | −93.3% | −34.0% | −4.2% | −13.0% | −39.2% | −87.4% | −98.5% | −49.1% | 79.5% |
| Free cash flow margin | −101.8% | −68.2% | −23.8% | −24.0% | −94.1% | −93.3% | −34.5% | −33.6% | −57.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −25.3 | −37.7 | −47.0 | −40.0 | −301.4 | −320.2 | −107.8 | −98.8 | −144.9 |
| Capital expenditure | −7.9 | −22.2 | −23.8 | −57.7 | −136.0 | −70.5 | −10.6 | −11.0 | −12.3 |
| Free cash flow | −33.2 | −59.9 | −70.8 | −97.7 | −437.3 | −390.7 | −118.4 | −109.8 | −157.2 |
| Growth | |||||||||
| Buybacks | 0.0 | −0.5 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 39.0 | 54.3 | 276.0 | 159.1 | 733.3 | 309.9 | 190.5 | 131.9 | 203.9 |
| Total debt | n/a | 30.4 | 30.6 | 25.0 | 1,129.7 | 1,133.6 | 1,137.5 | 1,141.5 | 415.7 |
| Net cash (debt) | n/a | 23.9 | 245.4 | 134.1 | −396.4 | −823.7 | −947.0 | −1,009.6 | −211.9 |
| Shareholders’ equity | −95.9 | −121.8 | 384.1 | 367.1 | 132.5 | −203.5 | −513.4 | −601.2 | −1.0 |
| Debt to equity | n/a | n/a | 0.08 | 0.07 | 8.53 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| 32.6 | 87.9 | 297.9 | 406.8 | 464.7 | 418.9 | 343.4 | 326.5 | 275.5 | |
| Growth | +169.9% | +238.8% | +36.6% | +14.2% | −9.8% | −18.0% | −4.9% | −15.6% | |
| 34.8 | 70.4 | 198.1 | 284.5 | 347.4 | 442.7 | 426.0 | 284.8 | 267.9 | |
| −2.2 | 17.6 | 99.8 | 122.3 | 117.3 | −23.7 | −82.7 | 41.7 | 7.6 | |
| Growth | +467.6% | +22.6% | −4.1% | −120.2% | −81.7% | ||||
| 5.7 | 9.6 | 20.7 | 31.5 | 66.9 | 62.3 | 39.5 | 28.1 | 23.2 | |
| 17.1 | 34.5 | 74.7 | 133.7 | 209.5 | 239.5 | 203.7 | 169.7 | 217.8 | |
| −28.6 | −28.0 | −0.5 | −49.3 | −174.9 | −342.8 | −341.9 | −156.1 | −333.6 | |
| Growth | |||||||||
| −30.4 | −29.9 | −12.4 | −52.7 | −179.1 | −347.2 | −334.2 | −160.2 | 219.1 | |
| 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | −0.0 | 0.0 | |
| −30.4 | −29.9 | −12.4 | −52.8 | −182.1 | −366.1 | −338.1 | −160.3 | 219.0 | |
| Growth | |||||||||
| Per share | |||||||||
| n/a | n/a | −0.29 | −0.85 | −2.88 | −5.75 | −5.26 | −2.43 | 1.15 | |
| n/a | n/a | −0.29 | −0.85 | −2.88 | −5.75 | −5.26 | −2.43 | −1.83 | |
| Growth | |||||||||
| 5.5 | 6.3 | 42.3 | 62.3 | 63.2 | 63.6 | 64.3 | 66.0 | 155.3 | |
| 5.5 | 6.3 | 42.3 | 62.3 | 63.2 | 63.6 | 64.3 | 66.0 | 180.9 | |
| Growth | +15.2% | +572.4% | +47.3% | +1.4% | +0.7% | +1.1% | +2.7% | +174.1% | |
† The diluted share count jumps at 2019 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.