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 | 12.8 | 71.6 | 59.5 | 26.9 | 68.4 | 37.3 | 53.2 | 101.2 | 138.1 | 76.2 |
| Growth | +457.6% | −16.9% | −54.8% | +154.4% | −45.5% | +42.5% | +90.4% | +36.4% | −44.8% | |
| Operating income | −59.6 | −46.3 | −77.9 | −141.5 | −80.5 | −116.0 | −101.3 | −6.5 | 25.0 | −22.4 |
| Net income | −58.9 | −43.1 | −84.6 | −132.8 | −64.8 | −115.9 | −99.3 | −0.6 | 31.9 | −17.4 |
| Growth | −154.5% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −2.93 | −1.40 | −1.81 | −1.51 | −0.01 | 0.38 | −0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −463.9% | −64.6% | −130.9% | −525.9% | −117.7% | −311.0% | −190.6% | −6.4% | 18.1% | −29.3% |
| Net margin | −458.5% | −60.2% | −142.2% | −493.7% | −94.7% | −310.5% | −186.8% | −0.6% | 23.1% | −22.8% |
| Free cash flow margin | −32.8% | 235.7% | −133.3% | −535.2% | 4.3% | −323.3% | −211.7% | −56.2% | −62.7% | −99.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.0 | 170.4 | −75.5 | −140.5 | 5.3 | −119.0 | −110.8 | −56.0 | −86.2 | −75.6 |
| Capital expenditure | −2.2 | −1.6 | −3.8 | −3.5 | −2.3 | −1.6 | −1.7 | −0.8 | −0.3 | −0.2 |
| Free cash flow | −4.2 | 168.8 | −79.3 | −144.0 | 3.0 | −120.6 | −112.5 | −56.9 | −86.5 | −75.8 |
| Growth | −147.0% | −4,189.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 104.6 | 177.5 | 247.6 | 188.4 | 191.9 | 205.5 | 193.7 | 17.2 | 38.1 | 12.7 |
| Shareholders’ equity | 78.5 | 69.9 | 135.8 | 25.5 | −7.8 | −0.5 | −85.8 | −47.4 | −0.5 | 99.0 |
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 | ||||||||||
| −463.9% | −64.6% | −130.9% | −525.9% | −117.7% | −311.0% | −190.6% | −6.4% | 18.1% | −29.3% | |
| −458.7% | −60.9% | −118.1% | −495.3% | −115.1% | −310.5% | −186.8% | 3.3% | 23.2% | −22.5% | |
| −458.5% | −60.2% | −142.2% | −493.7% | −94.7% | −310.5% | −186.8% | −0.6% | 23.1% | −22.8% | |
| −32.8% | 235.7% | −133.3% | −535.2% | 4.3% | −323.3% | −211.7% | −56.2% | −62.7% | −99.5% | |
| Spending | ||||||||||
| 426.3% | 128.8% | 174.6% | 489.3% | 165.0% | 306.1% | 210.0% | 76.7% | 60.4% | 90.2% | |
| 154.7% | 35.7% | 56.3% | 136.7% | 52.7% | 105.0% | 80.6% | 29.7% | 21.5% | 39.2% | |
| 16.9% | 2.2% | 6.4% | 13.0% | 3.4% | 4.3% | 3.3% | 0.8% | 0.2% | 0.3% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 117.1% | 0.7% | n/a | |
| Returns | ||||||||||
| −75.1% | −61.7% | −62.3% | −521.5% | n/a | n/a | n/a | n/a | n/a | −17.5% | |
| −29.6% | −10.8% | −18.5% | −38.9% | −18.1% | −34.1% | −38.1% | −0.3% | 26.4% | −11.5% | |
| Balance and payout | ||||||||||
| 60.6% | 82.4% | 71.4% | 85.0% | 102.2% | 100.1% | 132.9% | 123.5% | 100.4% | 34.7% | |