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 | 20.4 | 4.5 | 44.5 | 59.3 | 108.6 | 149.2 | 120.2 | 116.9 | 179.3 | 294.3 |
| Growth | −78.0% | +892.6% | +33.2% | +83.2% | +37.4% | −19.4% | −2.8% | +53.4% | +64.1% | |
| Operating income | −69.7 | −79.6 | −72.7 | −69.1 | −29.0 | −12.5 | −55.6 | −20.5 | 24.2 | 125.5 |
| Net income | −69.2 | −78.0 | −70.5 | −66.9 | −29.7 | −17.9 | −58.6 | −25.1 | 17.5 | 367.0 |
| Growth | +1,999.1% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.40 | −0.18 | −0.11 | −3.44 | −1.44 | 0.99 | 19.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −342.2% | −1,775.6% | −163.3% | −116.5% | −26.7% | −8.4% | −46.2% | −17.5% | 13.5% | 42.6% |
| Net margin | −339.6% | −1,739.3% | −158.3% | −112.8% | −27.4% | −12.0% | −48.7% | −21.5% | 9.8% | 124.7% |
| Free cash flow margin | −376.3% | −1,733.3% | −134.7% | −72.5% | −49.2% | 3.5% | −61.7% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −75.9 | −77.6 | −58.8 | −41.5 | −52.2 | 5.9 | −73.8 | −5.7 | 31.5 | 75.7 |
| Capital expenditure | −0.8 | −0.2 | −1.1 | −1.5 | −1.3 | −0.6 | −0.5 | n/a | n/a | n/a |
| Free cash flow | −76.7 | −77.7 | −59.9 | −43.0 | −53.4 | 5.3 | −74.2 | n/a | n/a | n/a |
| Growth | −1,513.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.6 | 38.3 | 76.3 | 22.5 | 30.4 | 18.9 | 24.5 | 32.8 | 56.7 | 40.6 |
| Total debt | n/a | n/a | n/a | 10.0 | 20.0 | 20.0 | 40.0 | 60.0 | 60.0 | 52.5 |
| Net cash (debt) | n/a | n/a | n/a | 12.5 | 10.4 | −1.1 | −15.5 | −27.2 | −3.3 | −11.9 |
| Shareholders’ equity | 55.0 | 100.6 | 109.9 | 53.8 | 34.0 | 30.4 | −13.6 | −28.6 | 3.3 | 391.5 |
| Debt to equity | n/a | n/a | n/a | 0.19 | 0.59 | 0.66 | n/a | n/a | 18.25 | 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 | ||||||||||
| 20.4 | 4.5 | 44.5 | 59.3 | 108.6 | 149.2 | 120.2 | 116.9 | 179.3 | 294.3 | |
| Growth | −78.0% | +892.6% | +33.2% | +83.2% | +37.4% | −19.4% | −2.8% | +53.4% | +64.1% | |
| n/a | n/a | 0.3 | 0.9 | 0.9 | 1.1 | 1.7 | 7.1 | 18.6 | 19.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 24.5 | 23.4 | 33.3 | |
| 20.9 | 37.8 | 70.0 | 74.6 | 76.6 | 91.9 | 112.5 | 105.7 | 113.1 | 115.9 | |
| −69.7 | −79.6 | −72.7 | −69.1 | −29.0 | −12.5 | −55.6 | −20.5 | 24.2 | 125.5 | |
| Growth | +418.6% | |||||||||
| n/a | n/a | n/a | −66.9 | −29.7 | −17.3 | −58.6 | −25.1 | 18.4 | 121.8 | |
| 0.0 | 0.0 | 0.0 | n/a | n/a | 0.6 | n/a | 0.0 | 0.9 | −245.2 | |
| −69.2 | −78.0 | −70.5 | −66.9 | −29.7 | −17.9 | −58.6 | −25.1 | 17.5 | 367.0 | |
| Growth | +1,999.1% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −0.40 | −0.18 | −0.11 | −3.44 | −1.44 | 0.99 | 20.40 | |
| n/a | n/a | n/a | −0.40 | −0.18 | −0.11 | −3.44 | −1.44 | 0.99 | 19.48 | |
| Growth | +1,867.7% | |||||||||
| n/a | n/a | n/a | 167.4 | 168.8 | 170.5 | 17.0 | 17.4 | 17.6 | 18.0 | |
| n/a | n/a | n/a | 167.4 | 168.8 | 170.5 | 17.0 | 17.4 | 17.7 | 18.8 | |
| Growth | +0.8% | +1.0% | −90.0% | +2.1% | +1.6% | +6.5% | ||||
† 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.