Closing prices at the end of each trading day, from 9 Jan 2017. 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 | 7.3 | 156.4 | 840.6 | 416.4 | 924.2 | 1,458.9 | 1,366.4 | 1,209.2 | 1,082.5 |
| Growth | +2,040.7% | +437.5% | −50.5% | +121.9% | +57.9% | −6.3% | −11.5% | −10.5% | ||
| Operating income | −0.2 | −8.0 | −23.4 | −37.8 | −18.6 | −8.9 | −260.1 | −69.5 | −15.2 | −0.2 |
| Net income | −0.2 | −8.6 | −25.2 | −45.2 | −25.0 | −9.7 | −261.5 | −215.5 | −78.6 | −52.4 |
| Growth | ||||||||||
| EPS, diluted | −0.04 | n/a | n/a | n/a | −11.44 | −1.41 | −16.48 | −12.15 | −2.22 | −1.38 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 3.8% | 8.7% | 6.0% | 7.6% | 17.1% | 30.3% | 26.3% | 26.0% | 27.5% |
| Operating margin | n/a | −109.2% | −15.0% | −4.5% | −4.5% | −1.0% | −17.8% | −5.1% | −1.3% | −0.0% |
| Net margin | n/a | −117.3% | −16.1% | −5.4% | −6.0% | −1.1% | −17.9% | −15.8% | −6.5% | −4.8% |
| Free cash flow margin | n/a | −140.2% | −15.0% | −4.7% | 4.1% | −4.1% | −1.7% | −3.8% | 8.1% | 1.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.0 | −9.6 | −23.5 | −39.7 | 17.1 | −32.2 | −18.9 | −38.9 | 99.4 | 15.9 |
| Capital expenditure | 0.0 | −0.6 | −0.0 | −0.1 | −0.2 | −5.6 | −5.6 | −13.7 | −2.0 | −5.6 |
| Free cash flow | −0.0 | −10.2 | −23.5 | −39.9 | 17.0 | −37.8 | −24.5 | −52.6 | 97.4 | 10.3 |
| Growth | −322.9% | −89.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.4 | 9.2 | 9.1 | 0.0 | 1.5 | 49.0 | 46.8 | 58.9 | 85.3 | 29.5 |
| Total debt | 0.0 | 1.1 | 58.6 | 59.2 | 25.9 | 257.9 | 598.2 | 274.3 | 251.1 | 207.6 |
| Net cash (debt) | 1.4 | 8.1 | −49.4 | −59.1 | −24.4 | −208.9 | −551.4 | −215.4 | −165.8 | −178.1 |
| Shareholders’ equity | 1.1 | 14.4 | 30.8 | 12.9 | 4.6 | 431.6 | 206.0 | 105.6 | 36.7 | −12.5 |
| Debt to equity | 0.00 | 0.08 | 1.90 | 4.59 | 5.66 | 0.60 | 2.90 | 2.60 | 6.84 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 3.8% | 8.7% | 6.0% | 7.6% | 17.1% | 30.3% | 26.3% | 26.0% | 27.5% | |
| n/a | −109.2% | −15.0% | −4.5% | −4.5% | −1.0% | −17.8% | −5.1% | −1.3% | −0.0% | |
| n/a | −117.3% | −16.1% | −5.4% | −6.0% | −3.4% | −20.9% | −11.4% | −6.5% | −4.8% | |
| n/a | −117.3% | −16.1% | −5.4% | −6.0% | −1.1% | −17.9% | −15.8% | −6.5% | −4.8% | |
| n/a | −140.2% | −15.0% | −4.7% | 4.1% | −4.1% | −1.7% | −3.8% | 8.1% | 1.0% | |
| Spending | ||||||||||
| n/a | n/a | 0.7% | 0.3% | 0.3% | n/a | n/a | n/a | n/a | n/a | |
| n/a | 103.8% | 23.0% | 10.3% | 12.9% | 17.8% | 24.3% | 25.4% | 22.8% | 23.7% | |
| n/a | 8.5% | 0.0% | 0.0% | 0.0% | 0.6% | 0.4% | 1.0% | 0.2% | 0.5% | |
| Returns | ||||||||||
| −20.5% | −59.7% | −81.7% | −350.6% | −547.0% | −2.3% | −126.9% | −204.1% | −214.2% | n/a | |
| −16.1% | −47.2% | −23.1% | −39.8% | −32.5% | −0.9% | −25.5% | −23.3% | −10.4% | −7.8% | |
| Balance and payout | ||||||||||
| 0.00 | 0.08 | 1.90 | 4.59 | 5.66 | 0.60 | 2.90 | 2.60 | 6.84 | n/a | |
| 21.8% | 20.9% | 71.7% | 88.6% | 94.1% | 58.0% | 79.9% | 88.6% | 95.1% | 101.9% | |