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 | 0.0 | 1.4 | 1.4 | 274.0 | 331.5 | 219.3 | 247.6 | 479.9 | 875.3 |
| Growth | +5,800.9% | −0.0% | +19,954.5% | +21.0% | −33.9% | +12.9% | +93.8% | +82.4% | ||
| Operating income | −0.4 | −5.7 | −0.8 | −6.9 | 153.2 | 170.3 | −406.6 | −31.8 | 130.7 | 275.6 |
| Net income | −7.4 | 0.6 | −1.0 | −7.1 | 106.0 | 132.6 | −424.8 | −45.8 | 52.1 | 70.8 |
| Growth | −263.2% | +25.1% | −420.4% | +35.9% | ||||||
| EPS, diluted | n/a | n/a | n/a | n/a | 0.18 | 0.22 | −100.36 | −10.39 | 9.69 | 10.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | −31.6% | 62.9% | 39.2% | 57.5% | 54.1% | 7.0% | 14.0% | 40.9% | 50.8% |
| Operating margin | n/a | −24,574.5% | −61.5% | −504.8% | 55.9% | 51.4% | −185.4% | −12.8% | 27.2% | 31.5% |
| Net margin | n/a | 2,512.6% | −69.5% | −520.8% | 38.7% | 40.0% | −193.7% | −18.5% | 10.9% | 8.1% |
| Free cash flow margin | n/a | n/a | −35.1% | −301.9% | 9.3% | 41.2% | 16.4% | −3.3% | 4.3% | 28.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.3 | −0.7 | −0.5 | −4.0 | 86.7 | 173.4 | 50.6 | 1.3 | 23.2 | 248.1 |
| Capital expenditure | n/a | n/a | 0.0 | −0.1 | −61.2 | −36.9 | −14.6 | −9.5 | −2.3 | −2.5 |
| Free cash flow | n/a | n/a | −0.5 | −4.1 | 25.5 | 136.5 | 36.0 | −8.2 | 20.8 | 245.6 |
| Growth | +435.7% | −73.6% | −122.9% | +1,078.0% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −5.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 0.1 | 1.1 | 0.0 | 36.1 | 34.3 | 22.0 | 40.6 | 185.6 |
| Total debt | n/a | n/a | 0.3 | 0.0 | 0.0 | 89.0 | 35.6 | 37.1 | 36.9 | 42.5 |
| Net cash (debt) | n/a | n/a | −0.2 | 1.1 | 0.0 | −52.9 | −1.3 | −15.1 | 3.8 | 143.1 |
| Shareholders’ equity | −5.9 | −1.0 | −1.5 | 1.9 | −1.1 | 114.7 | 95.9 | 61.5 | 132.4 | 329.4 |
| Debt to equity | n/a | n/a | n/a | 0.00 | n/a | 0.78 | 0.37 | 0.60 | 0.28 | 0.13 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 0.0 | 0.0 | 1.4 | 1.4 | 274.0 | 331.5 | 219.3 | 247.6 | 479.9 | 875.3 | |
| Growth | +5,800.9% | −0.0% | +19,954.5% | +21.0% | −33.9% | +12.9% | +93.8% | +82.4% | ||
| 0.0 | 0.0 | 0.5 | 0.8 | 0.9 | 14.6 | n/a | n/a | n/a | n/a | |
| 0.0 | −0.0 | 0.9 | 0.5 | 157.6 | 179.3 | 15.4 | 34.8 | 196.3 | 444.3 | |
| Growth | −37.6% | +29,305.5% | +13.8% | −91.4% | +125.5% | +464.4% | +126.4% | |||
| n/a | n/a | 0.5 | 0.8 | 0.6 | 0.3 | n/a | n/a | n/a | n/a | |
| 0.4 | 1.8 | 0.9 | 3.7 | 4.4 | 5.5 | 19.8 | 33.2 | 41.9 | 51.7 | |
| −0.4 | −5.7 | −0.8 | −6.9 | 153.2 | 170.3 | −406.6 | −31.8 | 130.7 | 275.6 | |
| Growth | +11.2% | −338.8% | +110.9% | |||||||
| n/a | n/a | n/a | −7.1 | 145.7 | 169.5 | −419.6 | −48.5 | 109.8 | 244.8 | |
| n/a | n/a | 0.0 | 0.0 | 0.2 | 1.0 | 13.1 | −5.1 | 15.0 | 64.4 | |
| −7.4 | 0.6 | −1.0 | −7.1 | 106.0 | 132.6 | −424.8 | −45.8 | 52.1 | 70.8 | |
| Growth | −263.2% | +25.1% | −420.4% | +35.9% | ||||||
| Per share | ||||||||||
| −0.01 | −0.07 | −0.02 | n/a | 0.18 | 0.22 | −100.36 | −10.39 | 10.23 | 11.13 | |
| n/a | n/a | n/a | n/a | 0.18 | 0.22 | −100.36 | −10.39 | 9.69 | 10.48 | |
| Growth | +22.2% | −45,718.2% | +8.2% | |||||||
| n/a | n/a | n/a | n/a | 592.8 | 592.8 | 4.2 | 4.4 | 5.1 | 6.4 | |
| 39.7 | n/a | n/a | n/a | n/a | n/a | 4.2 | 4.4 | 5.5 | 6.8 | |
| Growth | +4.2% | +24.6% | +23.0% | |||||||
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.