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 | 0.0 | 0.8 | 5.1 | 7.1 | 3.4 | 9.4 | 43.6 | 56.3 | 57.8 | 102.4 |
| Growth | +1,702.2% | +515.2% | +38.6% | −51.9% | +175.7% | +365.6% | +29.1% | +2.6% | +77.3% | |
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | −171.3 | −129.3 | −89.6 | −140.3 |
| Net income | −9.0 | −17.5 | −15.5 | −8.4 | −48.5 | 0.0 | −229.1 | −56.0 | −98.8 | −293.3 |
| Growth | −487,483.0% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −2.38 | −1.13 | −0.83 | −0.89 | −0.23 | −0.45 | −1.36 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −319.6% | −39.0% | 14.4% | 28.1% | 31.3% | 12.0% | 32.2% | 45.2% | 43.3% | n/a |
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | −392.5% | −229.6% | −155.1% | −137.0% |
| Net margin | −19,513.0% | −2,111.3% | −303.7% | −118.1% | −1,426.7% | 0.5% | −525.0% | −99.4% | −171.1% | −286.3% |
| Free cash flow margin | n/a | n/a | n/a | n/a | −323.8% | −559.3% | −202.5% | −138.1% | −36.5% | −69.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | n/a | n/a | −9.6 | −42.6 | −79.0 | −68.7 | −18.9 | −70.3 |
| Capital expenditure | −1.1 | −3.5 | −1.3 | −0.6 | −1.4 | −9.8 | −9.4 | −9.1 | −2.2 | −1.1 |
| Free cash flow | n/a | n/a | n/a | n/a | −11.0 | −52.4 | −88.3 | −77.8 | −21.1 | −71.3 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −96.4 | −69.8 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.4 | 6.1 | 3.8 | 3.9 | 585.3 | 853.6 | 686.3 | 309.6 | 317.2 | 204.7 |
| Shareholders’ equity | 19.3 | 18.2 | 15.6 | 11.6 | 667.1 | 1,349.9 | 1,153.0 | 1,017.9 | 860.0 | 552.0 |
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 | ||||||||||
| 12.4 | 6.1 | 3.8 | 3.9 | 585.3 | 853.6 | 686.3 | 309.6 | 317.2 | 204.7 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 12.7 | 9.1 | n/a | |
| n/a | 2.3 | 3.1 | 3.5 | 3.3 | 11.2 | 19.4 | 18.4 | 16.9 | 32.9 | |
| 2.0 | 5.2 | 5.2 | 4.7 | 5.1 | 7.7 | 5.8 | 16.7 | 14.1 | 24.8 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 40.4 | |
| 22.2 | 21.5 | 20.3 | 22.9 | 689.3 | 1,390.0 | 1,203.5 | 1,064.3 | 901.9 | n/a | |
| Growth | −3.3% | −5.5% | +12.6% | +2,915.4% | +101.7% | −13.4% | −11.6% | −15.3% | ||
| Liabilities | ||||||||||
| 2.9 | 3.3 | 4.7 | 11.3 | 22.1 | 45.7 | 53.2 | 48.6 | 43.2 | n/a | |
| Equity | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −578.8 | −677.7 | n/a | |
| 19.3 | 18.2 | 15.6 | 11.6 | 667.1 | 1,349.9 | 1,153.0 | 1,017.9 | 860.0 | 552.0 | |
| Growth | −5.9% | −14.3% | −25.5% | +5,650.0% | +102.3% | −14.6% | −11.7% | −15.5% | −35.8% | |
| Per share and net cash | ||||||||||
| n/a | 62.5 | 97.1 | 209.5 | 172.1 | 257.4 | 258.6 | 238.6 | 215.8 | 208.0 | |
| calc | n/a | 0.29 | 0.16 | 0.06 | 3.88 | 5.24 | 4.46 | 4.27 | 3.99 | 2.65 |
Lines marked calc are worked out here from filed figures; point at one for how.