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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 24.9% | 21.5% | 3.6% | 53.9% | n/a | n/a | 1,824.5% | −51.8% | |
| 24.8% | 18.2% | −13.9% | 51.7% | n/a | n/a | 1,314.6% | 63.0% | |
| 24.8% | 18.2% | −14.0% | 50.9% | n/a | n/a | 1,244.8% | 54.2% | |
| 22.8% | −249.9% | −302.8% | −169.5% | n/a | n/a | −2,576.7% | n/a | |
| Spending | ||||||||
| 2.8% | 6.3% | 9.1% | 3.2% | n/a | n/a | 1,136.3% | 54.6% | |
| 0.0% | 288.7% | 284.1% | 228.6% | n/a | n/a | 6,145.5% | n/a | |
| 0.0% | 0.0% | n/a | 0.5% | 0.6% | 0.8% | 0.9% | 1.4% | |
| Returns | ||||||||
| 10.4% | 8.2% | −3.3% | 15.2% | 25.7% | 8.4% | 3.0% | 3.7% | |
| 10.2% | 3.6% | −2.4% | 11.3% | 18.7% | 6.4% | 1.8% | 2.4% | |
| Balance and payout | ||||||||
| n/a | 0.81 | 0.25 | 0.30 | 0.30 | 0.19 | n/a | n/a | |