Closing prices at the end of each trading day, from 12 Oct 2016. 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 | n/a | n/a | 0.0 | 53.9 | 67.5 |
| Growth | +25.2% | |||||||||
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | −139.9 | −165.8 | −193.2 | −303.6 |
| Net income | −27.6 | −35.4 | −60.4 | −63.1 | −89.6 | −130.5 | −135.8 | −152.6 | −174.0 | −278.7 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.69 | −1.97 | −2.03 | −2.08 | −2.02 | −3.18 |
| Growth |
| 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 | n/a | −358.5% | −449.9% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −322.9% | −412.9% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 248.4% | −104.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −25.3 | −28.4 | −48.7 | −54.8 | −69.8 | −104.6 | −110.1 | −124.8 | 134.3 | −64.1 |
| Capital expenditure | n/a | n/a | n/a | n/a | −2.2 | −1.1 | −0.6 | −0.2 | −0.5 | −6.6 |
| Free cash flow | n/a | n/a | n/a | n/a | −72.0 | −105.7 | −110.7 | −125.0 | 133.8 | −70.7 |
| Growth | −152.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.7 | 11.4 | 16.1 | 26.1 | 325.5 | 90.7 | 51.8 | 37.3 | 224.5 | 149.1 |
| Total debt | 7.3 | 7.1 | 7.5 | 7.5 | 7.3 | n/a | 9.2 | 9.3 | 9.5 | 9.7 |
| Net cash (debt) | 2.4 | 4.3 | 8.6 | 18.6 | 318.2 | n/a | 42.6 | 28.0 | 214.9 | 139.4 |
| Shareholders’ equity | 56.9 | 79.9 | 161.0 | 218.8 | 610.9 | 506.6 | 420.3 | 397.3 | 413.6 | 174.1 |
| Debt to equity | 0.13 | 0.09 | 0.05 | 0.03 | 0.01 | n/a | 0.02 | 0.02 | 0.02 | 0.06 |
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 | ||||||||||
| 9.7 | 11.4 | 16.1 | 26.1 | 325.5 | 90.7 | 51.8 | 37.3 | 224.5 | 149.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.1 | 8.8 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.4 | |
| 0.0 | 0.0 | n/a | 0.0 | 2.0 | 2.7 | 2.5 | 1.9 | 1.7 | 7.9 | |
| 69.8 | 95.9 | 182.4 | 242.0 | 647.2 | 534.1 | 456.3 | 448.9 | 760.2 | 738.4 | |
| Growth | +37.3% | +90.3% | +32.7% | +167.5% | −17.5% | −14.6% | −1.6% | +69.3% | −2.9% | |
| Liabilities | ||||||||||
| n/a | 1.5 | n/a | 0.3 | 3.0 | n/a | n/a | n/a | 2.6 | 0.0 | |
| 7.3 | 5.6 | 7.5 | 7.3 | 4.3 | n/a | 9.2 | 9.3 | 6.9 | 9.7 | |
| calc | 7.3 | 7.1 | 7.5 | 7.5 | 7.3 | n/a | 9.2 | 9.3 | 9.5 | 9.7 |
| 12.9 | 16.0 | 21.4 | 23.2 | 36.3 | 27.4 | 36.0 | 51.7 | 346.5 | 564.2 | |
| Equity | ||||||||||
| −53.9 | −89.3 | −149.7 | −212.9 | −302.5 | −433.0 | −568.8 | −721.4 | −895.4 | −1,174.1 | |
| 56.9 | 79.9 | 161.0 | 218.8 | 610.9 | 506.6 | 420.3 | 397.3 | 413.6 | 174.1 | |
| Growth | +40.4% | +101.6% | +35.9% | +179.2% | −17.1% | −17.0% | −5.5% | +4.1% | −57.9% | |
| Per share and net cash | ||||||||||
| calc | 2.4 | 4.3 | 8.6 | 18.6 | 318.2 | n/a | 42.6 | 28.0 | 214.9 | 139.4 |
| 19.3 | 29.4 | 38.1 | 45.4 | 66.2 | 66.6 | 68.3 | 74.4 | 78.2 | 87.9 | |
| calc | 2.94 | 2.71 | 4.22 | 4.82 | 9.23 | 7.61 | 6.15 | 5.34 | 5.29 | 1.98 |
Lines marked calc are worked out here from filed figures; point at one for how.