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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 180.1 | 958.4 |
| Growth | +432.1% | |||||||||
| Operating income | −25.2 | −32.1 | −40.7 | −95.0 | −206.7 | −242.5 | −293.6 | −380.5 | −497.9 | −300.1 |
| Net income | −26.4 | −31.2 | −32.8 | −83.9 | −202.2 | −241.8 | −295.4 | −373.6 | −465.9 | −288.3 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −13.09 | −14.63 | −17.23 | −19.99 | −21.90 | −12.85 |
| 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 | −276.4% | −31.3% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −258.6% | −30.1% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −253.7% | −19.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −17.6 | −22.3 | −25.5 | −41.6 | −157.6 | −183.9 | −224.9 | −324.2 | −455.6 | −189.6 |
| Capital expenditure | −0.0 | −0.1 | −0.0 | −0.2 | −0.3 | −0.2 | −0.2 | −1.5 | −1.5 | −0.5 |
| Free cash flow | −17.6 | −22.4 | −25.5 | −41.8 | −157.9 | −184.1 | −225.1 | −325.7 | −457.0 | −190.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.1 | 148.6 | 57.4 | 46.7 | 54.0 | 36.3 | 331.5 | 99.9 | 100.0 | 198.7 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 49.3 | 115.5 | 117.6 | 339.9 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 36.3 | 282.3 | −15.6 | −17.6 | −141.2 |
| Shareholders’ equity | 36.4 | 182.3 | 477.0 | 416.6 | 240.0 | 196.1 | 197.4 | 405.3 | 754.4 | 602.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.25 | 0.28 | 0.16 | 0.56 |
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 | ||||||||||
| 19.1 | 148.6 | 57.4 | 46.7 | 54.0 | 36.3 | 331.5 | 99.9 | 100.0 | 198.7 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 53.8 | 134.5 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 34.1 | 74.8 | |
| 0.0 | 0.3 | 0.2 | 1.2 | 1.0 | 0.9 | 0.6 | 1.6 | 2.2 | 1.5 | |
| 41.2 | 192.3 | 485.4 | 442.1 | 287.0 | 273.3 | 362.6 | 640.5 | 1,042.2 | 1,259.6 | |
| Growth | +366.7% | +152.4% | −8.9% | −35.1% | −4.8% | +32.6% | +76.7% | +62.7% | +20.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 49.3 | 115.5 | 117.6 | 339.9 | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.0 | 49.3 | 115.5 | 117.6 | 339.9 |
| 4.8 | 10.1 | 8.4 | 25.5 | 47.0 | 77.2 | 165.2 | 235.2 | 287.9 | 656.9 | |
| Equity | ||||||||||
| −75.3 | −106.5 | −139.3 | −223.2 | −425.5 | −667.3 | −962.7 | −1,336.3 | −1,802.2 | −2,090.5 | |
| 36.4 | 182.3 | 477.0 | 416.6 | 240.0 | 196.1 | 197.4 | 405.3 | 754.4 | 602.7 | |
| Growth | +400.6% | +161.7% | −12.7% | −42.4% | −18.3% | +0.7% | +105.3% | +86.1% | −20.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 36.3 | 282.3 | −15.6 | −17.6 | −141.2 |
| 12.0 | 14.2 | 15.4 | 15.4 | 15.5 | 17.1 | 18.1 | 19.9 | 22.0 | 22.8 | |
| calc | 3.05 | 12.81 | 30.95 | 27.00 | 15.47 | 11.47 | 10.90 | 20.39 | 34.28 | 26.39 |
Lines marked calc are worked out here from filed figures; point at one for how.