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 | 106.4 | 13.4 | 31.5 | 26.9 | 55.8 | 70.4 | 94.6 | 7.5 | 18.5 | 88.0 |
| Growth | −87.4% | +135.6% | −14.7% | +107.8% | +26.2% | +34.3% | −92.0% | +145.3% | +376.6% | |
| Operating income | 18.7 | −113.4 | −88.9 | −98.9 | −93.9 | −186.3 | −324.2 | −496.2 | −536.2 | −612.3 |
| Net income | 16.5 | −127.8 | −106.3 | −121.7 | −127.3 | −215.3 | −389.0 | −526.2 | −589.5 | −785.0 |
| Growth | −876.7% | |||||||||
| EPS, diluted | 0.39 | −2.59 | n/a | n/a | −1.97 | −2.80 | −4.33 | −5.45 | −5.26 | −6.54 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.6% | −848.3% | −282.3% | −368.0% | −168.3% | −264.5% | −342.8% | −6,589.7% | −2,902.7% | −695.4% |
| Net margin | 15.5% | −955.9% | −337.4% | −452.9% | −228.0% | −305.7% | −411.2% | −6,988.6% | −3,191.1% | −891.6% |
| Free cash flow margin | 33.3% | −782.7% | −324.1% | −348.1% | −3.8% | −271.8% | −328.6% | −5,521.2% | −2,164.1% | −607.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 37.0 | −101.8 | −101.2 | −90.9 | 8.9 | −142.5 | −299.5 | −414.3 | −395.9 | −510.0 |
| Capital expenditure | −1.6 | −2.9 | −0.9 | −2.6 | −11.1 | −48.9 | −11.3 | −1.4 | −3.9 | −24.8 |
| Free cash flow | 35.4 | −104.6 | −102.1 | −93.5 | −2.1 | −191.4 | −310.9 | −415.7 | −399.8 | −534.8 |
| Growth | −395.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 66.9 | 125.2 | 42.3 | 36.4 | 83.0 | 112.7 | 65.6 | 113.0 | 94.9 | 122.5 |
| Total debt | 29.9 | 31.8 | 42.4 | 45.1 | 46.2 | 47.4 | 64.8 | 68.5 | 104.7 | 287.6 |
| Net cash (debt) | 37.0 | 93.4 | −0.2 | −8.6 | 36.8 | 65.3 | 0.8 | 44.6 | −9.9 | −165.0 |
| Shareholders’ equity | 94.4 | 109.8 | 25.9 | −10.9 | 113.4 | 243.9 | −107.9 | −386.3 | −135.4 | −659.6 |
| Debt to equity | 0.32 | 0.29 | 1.64 | n/a | 0.41 | 0.19 | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 17.6% | −848.3% | −282.3% | −368.0% | −168.3% | −264.5% | −342.8% | −6,589.7% | −2,902.7% | −695.4% | |
| 15.5% | −955.9% | −337.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 15.5% | −955.9% | −337.4% | −452.9% | −228.0% | −305.7% | −411.2% | −6,988.6% | −3,191.1% | −891.6% | |
| 33.3% | −782.7% | −324.1% | −348.1% | −3.8% | −271.8% | −328.6% | −5,521.2% | −2,164.1% | −607.5% | |
| Spending | ||||||||||
| 56.3% | 675.5% | 283.0% | 320.5% | 173.7% | 227.1% | 254.6% | 4,384.1% | 1,837.2% | 472.5% | |
| 26.1% | 272.8% | 99.3% | 147.4% | 94.6% | 137.4% | 188.2% | 2,305.6% | 1,165.5% | 322.9% | |
| 1.5% | 21.5% | 2.8% | 9.7% | 19.8% | 69.4% | 12.0% | 18.8% | 21.1% | 28.2% | |
| 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 17.4% | −116.3% | −409.8% | n/a | −112.3% | −88.3% | n/a | n/a | n/a | n/a | |
| 9.7% | −43.3% | −50.3% | −42.0% | −23.8% | −25.6% | −38.3% | −63.8% | −42.1% | −55.1% | |
| Balance and payout | ||||||||||
| 0.32 | 0.29 | 1.64 | n/a | 0.41 | 0.19 | n/a | n/a | n/a | n/a | |
| 44.5% | 62.7% | 87.7% | 103.8% | 78.8% | 71.0% | 110.6% | 146.9% | 109.7% | 146.3% | |