Closing prices at the end of each trading day, from 4 Oct 2023. 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 | 4.3 | 4.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +12.9% | ||||||||
| Net income | −33.3 | −28.3 | 51.7 | −36.2 | −38.5 | −93.6 | 1,288.4 | −15.2 | −75.4 |
| Growth | −170.1% | −101.2% | |||||||
| EPS, diluted | n/a | −0.32 | 0.56 | −0.39 | −0.32 | −0.70 | 8.02 | −0.09 | −0.47 |
| Growth | −169.6% | −101.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −42.3% | −40.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | −775.1% | −583.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −325.7% | −395.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −12.9 | −18.5 | −17.6 | −30.9 | −53.2 | −65.2 | −59.0 | −21.8 | −30.0 |
| Capital expenditure | −1.1 | −0.6 | −29.3 | −61.3 | −0.6 | −0.2 | −5.3 | −1.0 | 0.0 |
| Free cash flow | −14.0 | −19.1 | −46.9 | −92.2 | −53.8 | −65.4 | −64.3 | −22.8 | −30.0 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 55.4 | 41.6 | 83.6 | 148.1 | 510.6 | 194.5 | 122.3 | 85.5 | 61.1 |
| Total debt | 0.9 | 18.6 | 120.2 | 128.3 | 29.7 | 6.2 | 2.6 | n/a | n/a |
| Net cash (debt) | 54.5 | 23.0 | −36.6 | 19.7 | 480.9 | 188.3 | 119.7 | n/a | n/a |
| Shareholders’ equity | 108.8 | 82.3 | 159.6 | 190.7 | 536.3 | 784.0 | 828.9 | 828.3 | 767.9 |
| Debt to equity | 0.01 | 0.23 | 0.75 | 0.67 | 0.06 | 0.01 | 0.00 | n/a | n/a |
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 | |||||||||
| 55.4 | 41.6 | 83.6 | 148.1 | 510.6 | 194.5 | 122.3 | 85.5 | 61.1 | |
| 1.0 | 1.9 | 2.6 | 1.3 | 2.0 | 4.0 | 4.6 | 3.6 | 0.4 | |
| 2.1 | 1.6 | 1.2 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 18.1 | 5.4 | 158.9 | 1.9 | 4.4 | 9.0 | 9.2 | 9.0 | 9.4 | |
| 113.5 | 103.9 | 293.8 | 326.7 | 817.3 | 1,016.5 | 1,055.0 | 1,131.2 | 1,099.8 | |
| Growth | −8.4% | +182.7% | +11.2% | +150.2% | +24.4% | +3.8% | +7.2% | −2.8% | |
| Liabilities | |||||||||
| 0.2 | 0.5 | 3.1 | 3.6 | 0.9 | 3.1 | 2.6 | n/a | n/a | |
| 0.8 | 18.0 | 117.1 | 124.8 | 28.8 | 3.1 | n/a | n/a | n/a | |
| calc | 0.9 | 18.6 | 120.2 | 128.3 | 29.7 | 6.2 | 2.6 | n/a | n/a |
| 4.7 | 21.7 | 134.2 | 136.0 | 281.0 | 232.5 | 226.1 | 240.3 | 282.8 | |
| Equity | |||||||||
| −109.3 | −137.6 | −65.8 | −140.2 | −178.7 | −272.2 | −661.2 | −669.5 | −745.0 | |
| 108.8 | 82.3 | 159.6 | 190.7 | 536.3 | 784.0 | 828.9 | 828.3 | 767.9 | |
| Growth | −24.4% | +94.0% | +19.5% | +181.2% | +46.2% | +5.7% | −0.1% | −7.3% | |
| Per share and net cash | |||||||||
| calc | 54.5 | 23.0 | −36.6 | 19.7 | 480.9 | 188.3 | 119.7 | n/a | n/a |
| 88.5 | 88.7 | 89.8 | 101.1 | 120.8 | 135.0 | 160.7 | 161.9 | 162.4 | |
| calc | 1.23 | 0.93 | 1.78 | 1.89 | 4.44 | 5.81 | 5.16 | 5.11 | 4.73 |
Lines marked calc are worked out here from filed figures; point at one for how.