Closing prices at the end of each trading day, from 18 Jul 2018. 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 | 0.6 | 2.0 | 2.4 | 1.2 | 0.1 | 0.0 | 0.0 | 4.0 | 1.0 | 7.7 |
| Growth | +247.2% | +18.7% | −50.9% | −94.0% | −100.0% | −74.1% | +640.7% | |||
| Operating income | −6.0 | −9.1 | −28.7 | −53.8 | −75.0 | −107.7 | −167.9 | −222.6 | −338.9 | −516.8 |
| Net income | −6.0 | −9.2 | −27.1 | −50.4 | −73.8 | −107.6 | −163.9 | −214.5 | −298.4 | −465.3 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −2.42 | −2.80 | −3.15 | −3.69 | −3.69 | −4.95 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,026.1% | −446.3% | −1,182.5% | −4,512.3% | −105,567.6% | n/a | n/a | −5,547.2% | −32,613.5% | −6,714.8% |
| Net margin | −1,021.9% | −447.8% | −1,116.8% | −4,226.5% | −103,960.6% | n/a | n/a | −5,345.9% | −28,720.7% | −6,046.2% |
| Free cash flow margin | −960.6% | −478.4% | −845.1% | −3,929.0% | −87,623.9% | n/a | n/a | −4,318.1% | −22,525.3% | −4,985.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.5 | −9.5 | −19.5 | −46.4 | −62.0 | −88.6 | −115.2 | −168.6 | −230.2 | −377.9 |
| Capital expenditure | −0.2 | −0.3 | −1.1 | −0.5 | −0.2 | −0.4 | −1.7 | −4.7 | −3.8 | −5.8 |
| Free cash flow | −5.7 | −9.8 | −20.5 | −46.9 | −62.2 | −89.0 | −116.9 | −173.3 | −234.0 | −383.7 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.2 | 14.2 | 45.0 | 40.3 | 93.1 | 200.7 | 32.7 | 54.9 | 264.5 | 101.5 |
| Shareholders’ equity | −6.2 | −15.0 | 160.2 | 117.1 | 168.9 | 331.9 | 316.3 | 539.1 | 1,324.8 | 992.1 |
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 | ||||||||||
| −5.5 | −9.5 | −19.5 | −46.4 | −62.0 | −88.6 | −115.2 | −168.6 | −230.2 | −377.9 | |
| Growth | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.1 | 2.8 | 3.9 | |
| Investment | ||||||||||
| −0.2 | −0.3 | −1.1 | −0.5 | −0.2 | −0.4 | −1.7 | −4.7 | −3.8 | −5.8 | |
| calc | −5.7 | −9.8 | −20.5 | −46.9 | −62.2 | −89.0 | −116.9 | −173.3 | −234.0 | −383.7 |
| Growth | ||||||||||
| calc | n/a | n/a | n/a | n/a | −2.04 | −2.32 | −2.25 | −2.98 | −2.90 | −4.08 |
| −0.2 | −0.3 | −119.5 | 41.7 | 0.2 | −56.5 | −174.0 | −200.4 | −574.8 | 173.9 | |
| Financing | ||||||||||
| −0.1 | 11.8 | 170.2 | 0.1 | 114.6 | 252.7 | 122.0 | 391.2 | 1,014.7 | 40.6 | |
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.