Closing prices at the end of each trading day, from 30 Nov 2017. 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | n/a | 4.3 | 217.7 | 638.4 | 1,008.7 | 1,368.2 | 1,622.8 |
| Growth | +70.8% | +4,998.2% | +193.2% | +58.0% | +35.6% | +18.6% | |||
| Operating income | −1.2 | −1.1 | −15.0 | −38.9 | −479.9 | −328.3 | −411.9 | −289.4 | −196.0 |
| Net income | −10.1 | 10.5 | −10.6 | −34.4 | −570.3 | −382.8 | −561.5 | −287.5 | −172.3 |
| Growth | −201.3% | ||||||||
| EPS, diluted | −359.42 | 0.74 | −2.37 | n/a | −12.82 | −2.78 | −3.08 | −1.04 | −0.54 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 75.0% | 80.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −4,879.2% | −2,790.2% | n/a | −910.4% | −220.4% | −51.4% | −40.8% | −21.1% | −12.1% |
| Net margin | −41,941.7% | 25,546.3% | n/a | −804.5% | −261.9% | −60.0% | −55.7% | −21.0% | −10.6% |
| Free cash flow margin | n/a | −1,507.3% | n/a | 36.4% | −68.5% | −31.2% | −31.5% | −13.1% | −5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.6 | −0.6 | −3.2 | 1.7 | −149.0 | −195.9 | −316.7 | −177.6 | −79.5 |
| Capital expenditure | n/a | −0.0 | n/a | −0.2 | −0.2 | −3.4 | −1.1 | −1.1 | −2.7 |
| Free cash flow | n/a | −0.6 | n/a | 1.6 | −149.2 | −199.3 | −317.8 | −178.7 | −82.2 |
| Growth | −9,687.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.1 | 0.1 | 0.0 | 7.6 | 134.9 | 371.0 | 337.1 | 245.3 | 161.4 |
| Total debt | n/a | n/a | n/a | 44.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | −36.4 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −14.4 | −3.1 | 232.6 | 222.7 | 622.9 | 670.9 | 401.7 | 283.8 | 180.8 |
| Debt to equity | n/a | n/a | n/a | 0.20 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| 0.0 | 0.0 | n/a | 4.3 | 217.7 | 638.4 | 1,008.7 | 1,368.2 | 1,622.8 | |
| Growth | +70.8% | +4,998.2% | +193.2% | +58.0% | +35.6% | +18.6% | |||
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +83.3% | ||||||||
| 0.2 | n/a | n/a | n/a | 30.2 | 55.4 | 69.3 | 67.7 | 80.0 | |
| 0.3 | 1.2 | 6.7 | 13.3 | 77.6 | 89.0 | 81.2 | 64.3 | 75.1 | |
| −1.2 | −1.1 | −15.0 | −38.9 | −479.9 | −328.3 | −411.9 | −289.4 | −196.0 | |
| Growth | |||||||||
| n/a | 10.5 | −15.2 | −43.4 | −609.1 | −354.5 | −426.7 | −294.0 | −177.1 | |
| n/a | n/a | −2.1 | −5.3 | −9.7 | −2.7 | −1.7 | −0.9 | 0.7 | |
| −10.1 | 10.5 | −10.6 | −34.4 | −570.3 | −382.8 | −561.5 | −287.5 | −172.3 | |
| Growth | −201.3% | ||||||||
| Per share | |||||||||
| −359.42 | 7.12 | −2.37 | n/a | −12.82 | −2.78 | −3.08 | −1.04 | −0.54 | |
| −359.42 | 0.74 | −2.37 | n/a | −12.82 | −2.78 | −3.08 | −1.04 | −0.54 | |
| Growth | −420.3% | ||||||||
| 0.0 | 1.5 | 4.5 | n/a | 44.5 | 137.5 | 182.5 | 276.3 | 319.7 | |
| 0.0 | 2.2 | 4.5 | n/a | 44.5 | 137.5 | 182.5 | 276.3 | 319.7 | |
| Growth | +7,632.7% | +106.9% | +209.0% | +32.7% | +51.4% | +15.7% | |||
† The diluted share count jumps at 2017 and 2018 and 2020 and 2021 and 2023, 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.