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 | 0.3 | 7.8 | 6.8 | 12.1 | 213.2 | 259.2 | 280.7 | 376.7 | 647.4 |
| Growth | +2,809.3% | −12.8% | +76.7% | +1,665.1% | +21.5% | +8.3% | +34.2% | +71.9% | ||
| Operating income | −5.2 | −13.2 | −59.4 | −9.4 | −15.5 | −29.9 | −512.7 | −63.0 | 153.6 | −622.2 |
| Net income | −4.3 | −19.8 | −58.0 | −20.0 | −14.1 | −15.4 | −509.6 | −49.5 | 109.4 | −663.2 |
| Growth | −706.2% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −1.02 | −0.33 | −0.17 | −3.65 | −0.28 | 0.34 | −1.95 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −4,878.2% | −756.7% | −137.7% | −128.7% | −14.0% | −197.8% | −22.5% | 40.8% | −96.1% |
| Net margin | n/a | −7,359.7% | −739.4% | −293.1% | −116.8% | −7.2% | −196.6% | −17.6% | 29.0% | −102.4% |
| Free cash flow margin | n/a | n/a | −500.3% | −298.0% | −91.0% | −109.4% | −57.1% | −57.2% | −131.5% | −119.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.5 | −4.4 | −19.1 | −15.4 | −2.8 | −86.1 | 0.5 | 33.1 | −255.1 | −572.9 |
| Capital expenditure | −0.0 | n/a | −20.2 | −5.0 | −8.1 | −147.1 | −148.4 | −193.7 | −240.3 | −201.4 |
| Free cash flow | −5.6 | n/a | −39.2 | −20.4 | −11.0 | −233.2 | −147.9 | −160.6 | −495.4 | −774.3 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | −0.4 | −5.1 | −10.1 | −14.0 | −11.6 | −4.3 |
| Dividends paid | n/a | −9.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.5 | 41.7 | 0.2 | 7.4 | 223.4 | 312.3 | 230.3 | 597.2 | 277.9 | 233.5 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.8 | 584.6 | 840.8 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 596.4 | −306.8 | −607.3 |
| Shareholders’ equity | 14.9 | 48.9 | 5.8 | 26.2 | 275.6 | 1,348.4 | 1,151.4 | 1,888.0 | 3,143.7 | 2,858.4 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.19 | 0.29 |
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 | ||||||||||
| n/a | 0.3 | 7.8 | 6.8 | 12.1 | 213.2 | 259.2 | 280.7 | 376.7 | 647.4 | |
| Growth | +2,809.3% | −12.8% | +76.7% | +1,665.1% | +21.5% | +8.3% | +34.2% | +71.9% | ||
| n/a | 0.0 | 5.8 | 6.1 | 6.3 | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | ||||||||||
| 0.2 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 4.4 | 7.3 | 20.9 | 9.2 | 87.4 | 87.4 | 67.5 | 100.3 | 266.9 | 298.8 | |
| −5.2 | −13.2 | −59.4 | −9.4 | −15.5 | −29.9 | −512.7 | −63.0 | 153.6 | −622.2 | |
| Growth | −505.1% | |||||||||
| −3.2 | −18.0 | −61.0 | −20.4 | −14.1 | −15.2 | −521.3 | −54.6 | 110.1 | −663.3 | |
| n/a | −1.6 | −0.7 | −0.1 | n/a | 0.3 | −11.7 | −5.1 | 0.7 | −0.2 | |
| −4.3 | −19.8 | −58.0 | −20.0 | −14.1 | −15.4 | −509.6 | −49.5 | 109.4 | −663.2 | |
| Growth | −706.2% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −1.02 | −0.34 | −0.17 | −3.65 | −0.28 | 0.40 | −1.95 | |
| n/a | n/a | n/a | −1.02 | −0.33 | −0.17 | −3.65 | −0.28 | 0.34 | −1.95 | |
| Growth | −673.5% | |||||||||
| n/a | n/a | n/a | 19.6 | 42.0 | 93.5 | 139.4 | 175.0 | 276.0 | 340.7 | |
| n/a | n/a | n/a | 19.6 | 42.0 | 93.5 | 139.4 | 175.0 | 318.9 | 340.7 | |
| Growth | +114.2% | +122.6% | +49.2% | +25.5% | +82.2% | +6.8% | ||||
† The diluted share count jumps at 2020 and 2021 and 2024, 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.