Closing prices at the end of each trading day, from 8 Jun 2018. 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 | n/a | n/a | 13.3 | 15.6 | 37.7 | 15.9 | 14.0 | 33.3 | 81.4 |
| Growth | +17.1% | +142.2% | −57.8% | −12.0% | +137.4% | +144.6% | |||
| Operating income | −31.7 | −78.1 | −58.3 | −62.6 | −72.8 | −116.4 | −137.1 | −164.2 | −106.0 |
| Net income | −31.0 | −82.9 | −54.7 | −58.0 | −79.6 | −129.6 | −84.0 | −147.8 | −114.2 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | −1.54 | −1.80 | −2.87 | −1.49 | −2.12 | −1.42 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −438.4% | −401.9% | −193.0% | −730.9% | −977.8% | −493.4% | −130.2% |
| Net margin | n/a | n/a | −411.9% | −372.6% | −211.0% | −814.2% | −599.5% | −444.1% | −140.3% |
| Free cash flow margin | n/a | n/a | 83.2% | −545.5% | −150.9% | −741.6% | −895.6% | −328.9% | −61.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.1 | −58.9 | 20.0 | −64.0 | −10.5 | −73.1 | −105.4 | −104.5 | −46.4 |
| Capital expenditure | −10.5 | −11.3 | −9.0 | −20.9 | −46.4 | −45.0 | −20.2 | −5.0 | −3.8 |
| Free cash flow | −28.6 | −70.1 | 11.1 | −84.9 | −56.9 | −118.1 | −125.5 | −109.5 | −50.2 |
| Growth | −867.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.5 | 68.1 | 227.2 | 209.5 | 137.7 | 115.5 | 129.6 | 103.7 | 65.9 |
| Shareholders’ equity | −47.4 | 81.1 | 190.8 | 238.6 | 185.4 | 117.7 | 138.2 | 67.8 | −5.8 |
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 | |||||||||
| 8.5 | 68.1 | 227.2 | 209.5 | 137.7 | 115.5 | 129.6 | 103.7 | 65.9 | |
| n/a | n/a | n/a | n/a | n/a | 21.3 | 10.1 | 0.7 | 3.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.4 | n/a | |
| 14.3 | 22.0 | 23.9 | 44.0 | 75.9 | 109.3 | 115.9 | 102.9 | 105.5 | |
| 25.9 | 96.9 | 323.9 | 363.7 | 320.2 | 318.2 | 326.7 | 269.8 | 244.4 | |
| Growth | +274.8% | +234.3% | +12.3% | −12.0% | −0.6% | +2.7% | −17.4% | −9.4% | |
| Liabilities | |||||||||
| 21.9 | 15.8 | 133.1 | 125.1 | 134.8 | 200.5 | 188.6 | 201.9 | 250.2 | |
| Equity | |||||||||
| −65.4 | −148.3 | −203.0 | −261.0 | −340.6 | −470.2 | −554.2 | −702.0 | −816.2 | |
| −47.4 | 81.1 | 190.8 | 238.6 | 185.4 | 117.7 | 138.2 | 67.8 | −5.8 | |
| Growth | +135.4% | +25.0% | −22.3% | −36.5% | +17.4% | −50.9% | −108.5% | ||
| Per share and net cash | |||||||||
| 8.7 | 27.4 | 36.8 | 44.2 | 44.5 | 48.5 | 63.6 | 78.4 | 81.1 | |
| calc | −5.44 | 2.96 | 5.19 | 5.40 | 4.16 | 2.43 | 2.17 | 0.87 | −0.07 |
Lines marked calc are worked out here from filed figures; point at one for how.