Closing prices at the end of each trading day, from 24 May 2018. 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 | n/a | n/a | 38.5 | 220.2 | 270.3 | 423.2 | 677.6 |
| Growth | +471.2% | +22.7% | +56.6% | +60.1% | |||||
| Operating income | −65.4 | −108.2 | −170.0 | −157.4 | −156.6 | 9.8 | −25.2 | −45.6 | 77.2 |
| Net income | −64.9 | −103.2 | −161.9 | −161.4 | −157.9 | 183.4 | 14.1 | −43.2 | 59.0 |
| Growth | −92.3% | −406.7% | |||||||
| EPS, diluted | n/a | n/a | −2.99 | −2.61 | −2.30 | 2.60 | 0.20 | −0.60 | 0.75 |
| Growth | −92.3% | −400.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | −406.4% | 4.4% | −9.3% | −10.8% | 11.4% |
| Net margin | n/a | n/a | n/a | n/a | −409.7% | 83.3% | 5.2% | −10.2% | 8.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | −328.7% | 2.6% | 4.9% | 6.0% | 20.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −50.2 | −81.0 | −158.4 | −136.5 | −126.3 | 5.8 | 13.3 | 25.7 | 138.0 |
| Capital expenditure | −0.1 | −5.3 | −3.2 | −0.3 | −0.4 | −0.1 | −0.1 | −0.3 | −1.6 |
| Free cash flow | −50.3 | −86.3 | −161.6 | −136.8 | −126.7 | 5.7 | 13.2 | 25.4 | 136.4 |
| Growth | +131.0% | +92.9% | +436.8% | ||||||
| Dividends paid | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 45.6 | 72.0 | 46.9 | 114.0 | 122.5 | 122.7 | 108.0 | 183.6 | 165.6 |
| Shareholders’ equity | −89.7 | 279.3 | 225.4 | 311.9 | 185.0 | 396.1 | 438.8 | 438.4 | 567.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| −50.2 | −81.0 | −158.4 | −136.5 | −126.3 | 5.8 | 13.3 | 25.7 | 138.0 | |
| Growth | +129.1% | +93.1% | +437.1% | ||||||
| Investment | |||||||||
| −0.1 | −5.3 | −3.2 | −0.3 | −0.4 | −0.1 | −0.1 | −0.3 | −1.6 | |
| calc | −50.3 | −86.3 | −161.6 | −136.8 | −126.7 | 5.7 | 13.2 | 25.4 | 136.4 |
| Growth | +131.0% | +92.9% | +436.8% | ||||||
| calc | n/a | n/a | −2.99 | −2.21 | −1.85 | 0.08 | 0.18 | 0.36 | 1.73 |
| −0.1 | −239.2 | 49.2 | −23.4 | 128.6 | −8.1 | −29.6 | 37.7 | −189.0 | |
| Financing | |||||||||
| 39.9 | 346.7 | 84.1 | 227.1 | 5.9 | 2.5 | 1.5 | 12.3 | 33.0 | |
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.