Closing prices at the end of each trading day, from 15 Mar 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 1.4 | 8.4 | 15.0 | 78.0 | 383.0 | 38.0 | 37.0 | 51.0 | 33.0 |
| Growth | +491.2% | +79.6% | +420.0% | +391.0% | −90.1% | −2.6% | +37.8% | −35.3% | ||
| Operating income | −18.2 | −53.4 | −54.9 | −88.7 | −124.0 | 54.0 | −280.0 | −340.0 | −330.0 | −386.0 |
| Net income | −18.0 | −53.1 | −49.6 | −84.7 | −123.0 | 53.0 | −267.0 | −307.0 | −283.0 | −353.0 |
| Growth | −603.8% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −1.93 | −2.24 | 0.71 | −3.71 | −4.15 | −3.14 | −3.29 |
| Growth | −622.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −3,782.1% | −656.8% | −591.4% | −159.0% | 14.1% | −736.8% | −918.9% | −647.1% | −1,169.7% |
| Net margin | n/a | −3,756.7% | −593.7% | −564.7% | −157.7% | 13.8% | −702.6% | −829.7% | −554.9% | −1,069.7% |
| Free cash flow margin | n/a | −2,163.7% | −559.5% | −502.6% | 138.5% | −73.6% | 1,136.8% | −891.9% | −345.1% | −1,466.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −12.9 | −25.1 | −43.0 | −73.5 | 111.0 | −256.0 | 438.0 | −306.0 | −170.0 | −482.0 |
| Capital expenditure | −4.1 | −5.5 | −3.7 | −1.9 | −3.0 | −26.0 | −6.0 | −24.0 | −6.0 | −2.0 |
| Free cash flow | −17.0 | −30.6 | −46.7 | −75.4 | 108.0 | −282.0 | 432.0 | −330.0 | −176.0 | −484.0 |
| Growth | −361.1% | −176.4% | ||||||||
| Buybacks | n/a | n/a | 0.0 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 65.2 | 98.4 | 71.1 | 57.9 | 173.4 | 148.0 | 206.0 | 127.0 | 150.0 | 222.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 48.0 | 99.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 127.0 | 102.0 | 123.0 |
| Shareholders’ equity | −20.0 | −72.3 | 234.9 | 164.0 | 502.0 | 842.0 | 657.0 | 462.0 | 485.0 | 631.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.10 | 0.16 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −12.9 | −25.1 | −43.0 | −73.5 | 111.0 | −256.0 | 438.0 | −306.0 | −170.0 | −482.0 | |
| Growth | −330.6% | −169.9% | ||||||||
| Investment | ||||||||||
| −4.1 | −5.5 | −3.7 | −1.9 | −3.0 | −26.0 | −6.0 | −24.0 | −6.0 | −2.0 | |
| calc | −17.0 | −30.6 | −46.7 | −75.4 | 108.0 | −282.0 | 432.0 | −330.0 | −176.0 | −484.0 |
| Growth | −361.1% | −176.4% | ||||||||
| calc | n/a | n/a | n/a | −1.72 | 1.97 | −3.81 | 6.00 | −4.46 | −1.95 | −4.51 |
| −38.9 | −49.1 | −113.4 | 59.2 | −434.0 | −4.0 | −413.0 | 194.0 | −84.0 | 66.0 | |
| Financing | ||||||||||
| 70.1 | 107.4 | 129.1 | 1.1 | 439.0 | 237.0 | 33.0 | 33.0 | 277.0 | 488.0 | |
| n/a | n/a | 0.0 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.