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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| n/a | n/a | −438.4% | −401.9% | −193.0% | −730.9% | −977.8% | −493.4% | −130.2% | |
| n/a | n/a | −411.9% | −372.6% | −211.0% | −814.2% | −599.5% | −444.1% | −140.3% | |
| n/a | n/a | −411.9% | −372.6% | −211.0% | −814.2% | −599.5% | −444.1% | −140.3% | |
| n/a | n/a | 83.2% | −545.5% | −150.9% | −741.6% | −895.6% | −328.9% | −61.7% | |
| Spending | |||||||||
| n/a | n/a | 187.1% | 217.9% | 176.9% | 538.5% | 740.4% | 359.0% | 159.3% | |
| n/a | n/a | 351.2% | 284.1% | 116.1% | 292.4% | 337.4% | 162.9% | 65.0% | |
| n/a | n/a | 67.6% | 134.4% | 122.9% | 282.4% | 143.9% | 14.9% | 4.7% | |
| Returns | |||||||||
| n/a | −102.2% | −28.7% | −24.3% | −42.9% | −110.1% | −60.8% | −217.9% | n/a | |
| −120.1% | −85.5% | −16.9% | −15.9% | −24.9% | −40.7% | −25.7% | −54.8% | −46.7% | |
| Balance and payout | |||||||||
| 84.6% | 16.3% | 41.1% | 34.4% | 42.1% | 63.0% | 57.7% | 74.9% | 102.4% | |