Closing prices at the end of each trading day, from 11 Feb 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.0 | 6.0 | 12.5 | 102.8 | 0.0 | 0.0 | 1.2 | 35.6 |
| Growth | +50.7% | +109.3% | +723.1% | −100.0% | +2,929.1% | |||
| Operating income | 1.0 | 1.3 | 0.5 | 55.4 | 73.1 | 22.0 | 21.4 | −18.4 |
| Net income | 1.0 | 1.1 | −1.8 | 52.3 | 118.6 | 38.6 | 14.6 | 19.3 |
| Growth | +10.9% | −261.1% | +126.8% | −67.4% | −62.2% | +31.8% | ||
| EPS, diluted | −0.28 | 3.11 | −0.26 | 0.47 | 12.53 | 1.74 | 0.38 | 0.36 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 24.9% | 21.5% | 3.6% | 53.9% | n/a | n/a | 1,824.5% | −51.8% |
| Net margin | 24.8% | 18.2% | −14.0% | 50.9% | n/a | n/a | 1,244.8% | 54.2% |
| Free cash flow margin | 22.8% | −249.9% | −302.8% | −169.5% | n/a | n/a | −2,576.7% | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.9 | 2.3 | −2.3 | 60.8 | 123.8 | 22.2 | 41.9 | 10.0 |
| Capital expenditure | 0.0 | −17.2 | −35.5 | −235.0 | −75.6 | −0.6 | −72.2 | n/a |
| Free cash flow | 0.9 | −14.9 | −37.8 | −174.2 | 48.2 | 21.6 | −30.3 | n/a |
| Growth | −1,752.3% | −55.3% | −240.4% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 1.7 | 4.6 | 8.9 | 37.2 | 142.4 | 111.4 | 87.9 | 151.8 |
| Total debt | n/a | 10.8 | 13.2 | 102.0 | 138.8 | 85.8 | n/a | n/a |
| Net cash (debt) | n/a | −6.2 | −4.3 | −64.9 | 3.6 | 25.6 | n/a | n/a |
| Shareholders’ equity | 9.5 | 13.2 | 52.4 | 342.9 | 461.5 | 461.2 | 492.4 | 525.4 |
| Debt to equity | n/a | 0.81 | 0.25 | 0.30 | 0.30 | 0.19 | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 30 Sep 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 | ||||||||
| 4.0 | 6.0 | 12.5 | 102.8 | 0.0 | 0.0 | 1.2 | 35.6 | |
| Growth | +50.7% | +109.3% | +723.1% | −100.0% | +2,929.1% | |||
| 0.1 | 0.4 | 1.1 | 3.3 | 7.0 | 5.7 | 13.3 | 19.4 | |
| 1.0 | 1.3 | 0.5 | 55.4 | 73.1 | 22.0 | 21.4 | −18.4 | |
| Growth | +30.0% | −64.8% | +12,147.9% | +32.0% | −69.9% | −2.6% | −186.0% | |
| 1.0 | 1.1 | −1.7 | 53.1 | 66.9 | 21.5 | 15.4 | 22.4 | |
| 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.2 | 0.1 | 0.3 | |
| 1.0 | 1.1 | −1.8 | 52.3 | 118.6 | 38.6 | 14.6 | 19.3 | |
| Growth | +10.9% | −261.1% | +126.8% | −67.4% | −62.2% | +31.8% | ||
| Per share | ||||||||
| −0.28 | 3.11 | −0.26 | 0.48 | 12.53 | 3.86 | 3.50 | 1.13 | |
| −0.28 | 3.11 | −0.26 | 0.47 | 12.53 | 1.74 | 0.38 | 0.36 | |
| Growth | −108.4% | +2,566.0% | −86.1% | −78.2% | −5.3% | |||
| 2.4 | 0.3 | 6.8 | 83.9 | 9.5 | 9.6 | 9.7 | 9.7 | |
| 2.4 | 0.3 | 6.8 | 85.3 | 9.5 | 22.0 | 38.7 | 53.7 | |
| Growth | −88.9% | +2,444.2% | +1,159.8% | −88.9% | +132.0% | +76.5% | +38.5% | |
† The diluted share count jumps at 2019 and 2020 and 2021 and 2022 and 2023 and 2024, 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.