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 | 4.6 | 10.4 | 218.5 | 35.2 | 154.6 | 470.3 | 112.7 | 90.2 | 83.3 | 170.4 |
| Growth | +126.5% | +2,002.4% | −83.9% | +338.7% | +204.3% | −76.0% | −19.9% | −7.7% | +104.5% | |
| Operating income | −65.3 | −75.9 | 88.1 | −149.0 | −119.2 | 160.0 | −262.9 | −268.1 | −233.3 | −161.2 |
| Net income | −63.0 | −73.2 | 99.9 | −94.7 | −111.3 | 127.8 | −280.3 | −263.5 | −227.1 | −193.9 |
| Growth | −194.8% | −319.3% | ||||||||
| EPS, diluted | −2.38 | −2.45 | 2.73 | −2.58 | −2.98 | 2.91 | −6.50 | −6.02 | −4.59 | −3.76 |
| Growth | −194.5% | −323.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,423.8% | −730.2% | 40.3% | −422.9% | −77.1% | 34.0% | −233.2% | −297.1% | −280.0% | −94.6% |
| Net margin | −1,372.1% | −704.0% | 45.7% | −268.9% | −72.0% | 27.2% | −248.7% | −292.0% | −272.5% | −113.8% |
| Free cash flow margin | −1,235.7% | −626.9% | 41.8% | −339.0% | −52.4% | 28.6% | −211.3% | −253.1% | −210.7% | −74.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −48.6 | −58.0 | 104.6 | −107.7 | −54.1 | 218.9 | −207.5 | −218.4 | −173.1 | −124.0 |
| Capital expenditure | −8.1 | −7.2 | −13.3 | −11.7 | −26.9 | −84.2 | −30.7 | −10.0 | −2.4 | −2.4 |
| Free cash flow | −56.7 | −65.2 | 91.4 | −119.4 | −80.9 | 134.7 | −238.2 | −228.4 | −175.6 | −126.4 |
| Growth | −230.7% | −276.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 24.8 | 46.7 | 75.6 | 69.5 | 338.4 | 345.2 | 97.0 | 34.5 | 57.5 | 34.5 |
| Shareholders’ equity | 161.7 | 183.0 | 508.8 | 450.2 | 377.8 | 764.3 | 516.2 | 311.7 | 259.7 | 102.7 |
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 | ||||||||||
| 24.8 | 46.7 | 75.6 | 69.5 | 338.4 | 345.2 | 97.0 | 34.5 | 57.5 | 34.5 | |
| n/a | n/a | n/a | 38.1 | 43.0 | 32.4 | 28.1 | 24.8 | 20.5 | 26.4 | |
| 9.3 | 14.0 | 28.7 | 29.0 | 56.5 | 131.5 | 141.7 | 132.1 | 117.6 | 104.9 | |
| 172.7 | 198.7 | 543.8 | 497.9 | 708.2 | 1,113.9 | 833.3 | 574.0 | 466.0 | 453.0 | |
| Growth | +15.0% | +173.7% | −8.4% | +42.2% | +57.3% | −25.2% | −31.1% | −18.8% | −2.8% | |
| Liabilities | ||||||||||
| 11.0 | 15.6 | 35.0 | 47.7 | 330.4 | 349.6 | 317.1 | 262.2 | 206.3 | 350.3 | |
| Equity | ||||||||||
| −114.6 | −187.8 | −83.0 | −177.8 | −289.1 | −161.2 | −441.6 | −705.0 | −932.1 | −1,126.0 | |
| 161.7 | 183.0 | 508.8 | 450.2 | 377.8 | 764.3 | 516.2 | 311.7 | 259.7 | 102.7 | |
| Growth | +13.2% | +178.0% | −11.5% | −16.1% | +102.3% | −32.5% | −39.6% | −16.7% | −60.4% | |
| Per share and net cash | ||||||||||
| 26.5 | 31.3 | 36.1 | 37.0 | 37.5 | 42.9 | 43.3 | 44.0 | 49.5 | 50.9 | |
| calc | 6.11 | 5.85 | 14.09 | 12.17 | 10.08 | 17.80 | 11.92 | 7.08 | 5.24 | 2.02 |
Lines marked calc are worked out here from filed figures; point at one for how.