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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −1.3 | −3.9 | −9.4 | −18.7 | −26.1 | −47.9 | −100.6 | −88.8 | 123.4 | 200.9 | |
| Growth | +62.7% | |||||||||
| n/a | n/a | n/a | 1.1 | 1.9 | 2.8 | 4.1 | n/a | n/a | n/a | |
| Investment | ||||||||||
| −0.0 | −0.2 | −2.2 | −6.4 | −14.8 | −68.3 | −53.0 | −11.8 | −4.2 | −12.0 | |
| calc | −1.3 | −4.1 | −11.7 | −25.1 | −40.9 | −116.3 | −153.5 | −100.6 | 119.2 | 188.9 |
| Growth | +58.5% | |||||||||
| calc | n/a | n/a | n/a | n/a | −2.18 | −5.24 | −6.02 | −3.63 | 4.01 | 6.31 |
| n/a | n/a | −10.3 | −5.0 | −11.2 | −226.8 | −114.1 | 82.6 | −163.4 | −58.4 | |
| Financing | ||||||||||
| n/a | n/a | 73.8 | 107.5 | 118.0 | 347.7 | 35.3 | 202.8 | 27.0 | 8.7 | |
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.