Closing prices at the end of each trading day, from 23 May 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 0.0 | 19.5 | 27.9 | 50.9 | 23.4 | 7.0 | 218.7 |
| Growth | +43.0% | +82.3% | −54.1% | −70.1% | +3,024.4% | ||||
| Operating income | −14.4 | −36.4 | −44.3 | −35.3 | −50.3 | −62.5 | −134.4 | −327.0 | −159.3 |
| Net income | −11.9 | −34.3 | −42.0 | −34.5 | −49.8 | −58.7 | −113.0 | −274.5 | −113.7 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | −1.40 | −1.41 | −1.42 | −1.96 | −3.36 | −1.28 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | −180.9% | −179.9% | −122.7% | −574.9% | −4,671.1% | −72.8% |
| Net margin | n/a | n/a | n/a | −176.6% | −178.1% | −115.2% | −483.0% | −3,921.1% | −52.0% |
| Free cash flow margin | n/a | n/a | n/a | 281.3% | −209.1% | −177.9% | −502.9% | −3,592.0% | −33.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −12.2 | −27.6 | −39.3 | 55.5 | −55.8 | −87.2 | −115.2 | −247.6 | −71.1 |
| Capital expenditure | −1.8 | −1.7 | −1.4 | −0.5 | −2.6 | −3.4 | −2.4 | −3.9 | −2.4 |
| Free cash flow | −14.0 | −29.3 | −40.7 | 55.0 | −58.4 | −90.6 | −117.6 | −251.4 | −73.5 |
| Growth | −206.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.0 | 20.5 | 34.1 | 72.0 | 92.0 | 68.6 | 157.0 | 84.4 | 112.8 |
| Shareholders’ equity | −15.7 | −48.9 | 100.4 | 198.3 | 301.5 | 349.5 | 621.1 | 1,059.1 | 1,022.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 6.0 | 20.5 | 34.1 | 72.0 | 92.0 | 68.6 | 157.0 | 84.4 | 112.8 | |
| n/a | 5.2 | 4.6 | 4.3 | 4.8 | 6.5 | 6.2 | 9.0 | 8.2 | |
| n/a | 96.5 | 113.0 | 298.3 | 381.3 | 388.0 | 649.3 | 1,124.1 | 1,109.3 | |
| Growth | +17.0% | +164.0% | +27.9% | +1.7% | +67.4% | +73.1% | −1.3% | ||
| Liabilities | |||||||||
| n/a | 7.1 | 12.6 | 100.0 | 79.8 | 38.5 | 28.2 | 64.9 | 86.4 | |
| Equity | |||||||||
| n/a | −50.5 | −92.5 | −127.0 | −176.7 | −235.4 | −348.4 | −622.8 | −736.5 | |
| −15.7 | −48.9 | 100.4 | 198.3 | 301.5 | 349.5 | 621.1 | 1,059.1 | 1,022.9 | |
| Growth | +97.5% | +52.1% | +15.9% | +77.7% | +70.5% | −3.4% | |||
| Per share and net cash | |||||||||
| n/a | 1.3 | 20.3 | 29.5 | 38.5 | 48.2 | 65.0 | 86.5 | 87.8 | |
| calc | n/a | −36.65 | 4.94 | 6.71 | 7.82 | 7.25 | 9.55 | 12.24 | 11.65 |
Lines marked calc are worked out here from filed figures; point at one for how.