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 | 7.7 | 12.0 | 19.6 | 33.9 | 78.7 | 222.6 | 237.3 | 168.7 | 156.8 | 176.2 |
| Growth | +55.7% | +64.2% | +72.9% | +131.9% | +182.9% | +6.6% | −28.9% | −7.1% | +12.4% | |
| Operating income | −8.8 | −7.9 | −8.6 | −17.7 | −30.0 | −17.8 | −31.9 | −100.5 | −121.7 | −36.8 |
| Net income | −13.1 | −7.9 | −9.6 | −18.3 | −32.7 | −275.5 | −37.3 | −99.6 | −114.8 | 78.3 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −0.55 | −1.94 | −6.18 | −0.93 | −2.21 | −2.49 | 1.40 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.4% | 49.9% | 52.2% | 51.1% | 46.2% | 43.4% | 43.8% | 44.7% | 44.4% | 47.1% |
| Operating margin | −114.2% | −66.0% | −44.0% | −52.1% | −38.1% | −8.0% | −13.4% | −59.6% | −77.6% | −20.9% |
| Net margin | −170.8% | −66.1% | −48.7% | −54.0% | −41.5% | −123.8% | −15.7% | −59.0% | −73.2% | 44.4% |
| Free cash flow margin | −88.3% | −44.3% | −31.9% | −19.6% | −30.2% | −7.1% | −10.1% | −23.4% | −21.4% | −14.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.7 | −3.6 | −3.4 | −1.3 | −14.9 | 8.1 | −1.9 | −0.8 | −16.3 | −8.6 |
| Capital expenditure | −1.1 | −1.7 | −2.9 | −5.3 | −8.9 | −23.9 | −22.1 | −38.8 | −17.3 | −16.4 |
| Free cash flow | −6.8 | −5.3 | −6.3 | −6.7 | −23.8 | −15.8 | −24.0 | −39.5 | −33.6 | −25.0 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −38.0 | n/a | n/a | −10.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.5 | 15.0 | 37.3 | 47.2 | 36.9 | 139.1 | 29.2 | 35.2 | 34.1 | 250.5 |
| Shareholders’ equity | 5.7 | 17.9 | 38.5 | 126.3 | 382.7 | 641.8 | 555.8 | 489.0 | 401.9 | 502.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 4.5 | 15.0 | 37.3 | 47.2 | 36.9 | 139.1 | 29.2 | 35.2 | 34.1 | 250.5 | |
| 1.2 | 1.6 | 3.5 | 7.1 | 31.4 | 39.4 | 43.9 | 42.1 | 25.3 | 33.4 | |
| 0.1 | 0.1 | 0.2 | 0.5 | 10.5 | 16.5 | 27.7 | 26.2 | 21.5 | 23.2 | |
| 1.6 | 2.5 | 4.4 | 11.8 | 30.0 | 49.0 | 63.6 | 84.9 | 80.0 | 85.4 | |
| n/a | n/a | 0.0 | 11.0 | 145.3 | 147.0 | 151.1 | 76.4 | 20.6 | 22.4 | |
| 8.1 | 20.3 | 56.6 | 135.9 | 552.4 | 1,113.0 | 1,038.7 | 957.7 | 703.5 | 765.0 | |
| Growth | +149.8% | +179.4% | +140.0% | +306.6% | +101.5% | −6.7% | −7.8% | −26.5% | +8.7% | |
| Liabilities | ||||||||||
| 2.4 | 2.4 | 18.1 | 9.6 | 169.7 | 471.1 | 482.9 | 468.7 | 301.6 | 262.4 | |
| Equity | ||||||||||
| −123.5 | −131.4 | −141.0 | −159.3 | −192.0 | −467.5 | −542.8 | −642.4 | −757.2 | −688.9 | |
| 5.7 | 17.9 | 38.5 | 126.3 | 382.7 | 641.8 | 555.8 | 489.0 | 401.9 | 502.6 | |
| Growth | +214.9% | +115.5% | +227.6% | +203.1% | +67.7% | −13.4% | −12.0% | −17.8% | +25.1% | |
| Per share and net cash | ||||||||||
| 17.6 | 25.7 | 30.3 | 37.3 | 39.8 | 49.6 | 48.3 | 49.0 | 49.9 | 49.9 | |
| calc | 0.32 | 0.70 | 1.27 | 3.38 | 9.61 | 12.94 | 11.50 | 9.99 | 8.05 | 10.08 |
Lines marked calc are worked out here from filed figures; point at one for how.