Closing prices at the end of each trading day, from 20 Sep 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 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 50.7 | 290.5 | 389.1 |
| Growth | +473.0% | +33.9% | ||||||||
| Operating income | −1.1 | −4.8 | −11.9 | −22.1 | −33.0 | −68.3 | −145.2 | −109.6 | 65.7 | 161.3 |
| Net income | −1.2 | −7.9 | −10.9 | −19.1 | −32.2 | −69.6 | −140.0 | 10.9 | 89.2 | 204.8 |
| Growth | +715.6% | +129.7% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.71 | −3.13 | −5.49 | 0.39 | 3.00 | 6.84 |
| Growth | +669.2% | +128.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −216.2% | 22.6% | 41.5% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 21.6% | 30.7% | 52.6% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −198.4% | 41.0% | 48.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.3 | −3.9 | −9.4 | −18.7 | −26.1 | −47.9 | −100.6 | −88.8 | 123.4 | 200.9 |
| Capital expenditure | −0.0 | −0.2 | −2.2 | −6.4 | −14.8 | −68.3 | −53.0 | −11.8 | −4.2 | −12.0 |
| Free cash flow | −1.3 | −4.1 | −11.7 | −25.1 | −40.9 | −116.3 | −153.5 | −100.6 | 119.2 | 188.9 |
| Growth | +58.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.9 | 49.6 | 103.7 | 187.5 | 268.3 | 341.2 | 161.9 | 358.3 | 344.9 | 496.3 |
| Shareholders’ equity | 0.3 | 49.5 | 113.2 | 202.9 | 292.1 | 593.6 | 522.2 | 778.6 | 946.4 | 1,219.6 |
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 | ||||||||||
| 1.9 | 49.6 | 103.7 | 187.5 | 268.3 | 341.2 | 161.9 | 358.3 | 344.9 | 496.3 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 42.0 | 104.7 | 127.4 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 7.0 | 26.5 | 40.5 | |
| 0.0 | 0.2 | 3.0 | 8.5 | 30.9 | 112.4 | 161.7 | 161.2 | 155.2 | 150.8 | |
| 2.2 | 50.1 | 116.1 | 209.0 | 310.8 | 626.3 | 558.5 | 818.4 | 1,055.8 | 1,333.8 | |
| Growth | +2,196.7% | +131.7% | +80.0% | +48.7% | +101.5% | −10.8% | +46.5% | +29.0% | +26.3% | |
| Liabilities | ||||||||||
| 1.9 | 0.6 | 2.9 | 6.1 | 18.8 | 32.7 | 36.2 | 39.7 | 109.5 | 114.2 | |
| Equity | ||||||||||
| −1.2 | −9.1 | −20.0 | −39.0 | −71.2 | −140.8 | −280.8 | −269.8 | −180.7 | 24.2 | |
| 0.3 | 49.5 | 113.2 | 202.9 | 292.1 | 593.6 | 522.2 | 778.6 | 946.4 | 1,219.6 | |
| Growth | +17,019.0% | +128.9% | +79.2% | +43.9% | +103.2% | −12.0% | +49.1% | +21.5% | +28.9% | |
| Per share and net cash | ||||||||||
| 0.0 | 10.3 | 14.4 | 17.4 | 19.7 | 25.2 | 25.8 | 28.2 | 28.8 | 29.2 | |
| calc | n/a | 4.80 | 7.85 | 11.69 | 14.82 | 23.55 | 20.27 | 27.58 | 32.87 | 41.78 |
Lines marked calc are worked out here from filed figures; point at one for how.