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 | n/a | 20.1 | 30.9 | 0.2 | 28.6 | 27.4 | 26.6 | 60.0 | 434.4 | 46.0 |
| Growth | +54.1% | −99.3% | +12,293.1% | −4.4% | −2.8% | +125.7% | +624.1% | −89.4% | ||
| Operating income | −32.7 | −37.9 | −42.3 | −80.5 | −64.5 | −125.8 | −131.4 | −93.7 | 252.8 | −158.1 |
| Net income | −37.2 | −37.0 | −38.9 | −77.2 | −66.2 | −125.6 | −127.4 | −79.0 | 275.2 | −130.1 |
| Growth | −147.3% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.92 | −2.71 | −2.60 | −1.39 | 4.23 | −2.05 |
| Growth | −148.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −188.9% | −136.7% | −34,857.6% | −225.4% | −460.0% | −494.2% | −156.1% | 58.2% | −343.6% |
| Net margin | n/a | −184.2% | −125.9% | −33,414.3% | −231.1% | −458.9% | −479.3% | −131.6% | 63.3% | −282.8% |
| Free cash flow margin | n/a | 16.0% | −163.1% | −18,395.7% | −254.8% | −398.3% | −409.8% | −118.1% | 42.1% | 121.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −30.0 | 3.9 | −49.9 | −41.5 | −72.5 | −107.9 | −108.1 | −70.2 | 184.2 | 57.7 |
| Capital expenditure | −0.3 | −0.7 | −0.5 | −1.0 | −0.5 | −1.1 | −0.8 | −0.6 | −1.4 | −1.6 |
| Free cash flow | −30.3 | 3.2 | −50.4 | −42.5 | −73.0 | −109.0 | −108.9 | −70.8 | 182.8 | 56.1 |
| Growth | −1,673.1% | −69.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.1 | 106.0 | 82.2 | 33.0 | 117.4 | 123.7 | 125.7 | 186.7 | 97.2 | 128.4 |
| Total debt | n/a | n/a | n/a | 9.8 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 23.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 87.6 | 120.6 | 112.5 | 80.0 | 279.6 | 300.0 | 215.6 | 336.7 | 675.3 | 614.7 |
| Debt to equity | n/a | n/a | n/a | 0.12 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 21.1 | 106.0 | 82.2 | 33.0 | 117.4 | 123.7 | 125.7 | 186.7 | 97.2 | 128.4 | |
| 0.6 | 0.9 | 0.9 | 1.7 | 1.5 | 1.8 | 1.6 | 1.2 | 3.2 | 3.9 | |
| 94.0 | 163.7 | 139.5 | 154.9 | 324.5 | 347.7 | 247.9 | 358.0 | 744.7 | 668.2 | |
| Growth | +74.2% | −14.8% | +11.1% | +109.4% | +7.2% | −28.7% | +44.4% | +108.1% | −10.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 9.8 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | 9.8 | n/a | n/a | n/a | n/a | n/a | n/a |
| 6.4 | 43.1 | 27.0 | 75.0 | 44.9 | 47.7 | 32.3 | 21.3 | 69.4 | 53.5 | |
| Equity | ||||||||||
| −64.6 | −101.6 | −140.5 | −217.7 | −283.8 | −409.4 | −536.8 | −615.7 | −340.5 | −470.7 | |
| 87.6 | 120.6 | 112.5 | 80.0 | 279.6 | 300.0 | 215.6 | 336.7 | 675.3 | 614.7 | |
| Growth | +37.8% | −6.7% | −28.9% | +249.7% | +7.3% | −28.1% | +56.2% | +100.6% | −9.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | 23.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| 16.7 | 21.1 | 23.2 | 27.2 | 43.7 | 47.8 | 49.3 | 57.7 | 61.0 | 62.6 | |
| calc | 5.24 | 5.72 | 4.85 | 2.94 | 6.39 | 6.27 | 4.37 | 5.83 | 11.06 | 9.82 |
Lines marked calc are worked out here from filed figures; point at one for how.