Closing prices at the end of each trading day, from 13 Feb 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 20.2 | 50.0 | 43.0 | 29.4 | 35.4 | 11.6 | 0.0 | 0.0 |
| Growth | +148.2% | −14.1% | −31.6% | +20.4% | −67.3% | −100.0% | ||
| Operating income | −40.3 | −54.1 | −110.7 | −188.0 | −258.3 | −487.2 | −689.5 | −1,182.4 |
| Net income | −41.8 | −47.7 | −108.2 | −187.1 | −248.7 | −436.4 | −600.1 | −1,131.3 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | −2.01 | −2.57 | −3.08 | −3.86 | −3.58 | −5.95 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | −200.0% | −108.2% | −257.5% | −639.7% | −730.0% | −4,207.1% | n/a | n/a |
| Net margin | −207.2% | −95.2% | −251.6% | −636.6% | −703.0% | −3,768.3% | n/a | n/a |
| Free cash flow margin | −1.4% | −104.3% | −239.6% | −523.0% | −664.8% | −3,094.1% | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.2 | −49.6 | −100.1 | −147.2 | −224.4 | −350.6 | −557.4 | −897.7 |
| Capital expenditure | −1.5 | −2.6 | −2.9 | −6.5 | −10.8 | −7.7 | −10.3 | −16.0 |
| Free cash flow | −0.3 | −52.2 | −103.0 | −153.7 | −235.2 | −358.3 | −567.7 | −913.7 |
| Growth | ||||||||
| Dividends paid | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 69.6 | 16.7 | 104.3 | 108.5 | 161.4 | 696.1 | 543.1 | 383.7 |
| Shareholders’ equity | −108.4 | −152.6 | 474.7 | 602.6 | 685.2 | 1,826.2 | 2,265.2 | 1,631.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 69.6 | 16.7 | 104.3 | 108.5 | 161.4 | 696.1 | 543.1 | 383.7 | |
| n/a | 7.1 | 8.9 | 11.5 | 18.7 | 22.9 | 24.3 | 33.2 | |
| n/a | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | 14.6 | |
| n/a | 220.5 | 567.4 | 738.0 | 811.9 | 2,061.7 | 2,558.3 | 2,354.5 | |
| Growth | +157.3% | +30.1% | +10.0% | +153.9% | +24.1% | −8.0% | ||
| Liabilities | ||||||||
| n/a | 68.0 | 92.7 | 135.4 | 126.7 | 235.5 | 293.1 | 723.2 | |
| Equity | ||||||||
| n/a | −157.4 | −265.5 | −452.6 | −701.3 | −1,137.7 | −1,737.8 | −2,869.1 | |
| −108.4 | −152.6 | 474.7 | 602.6 | 685.2 | 1,826.2 | 2,265.2 | 1,631.3 | |
| Growth | +26.9% | +13.7% | +166.5% | +24.0% | −28.0% | |||
| Per share and net cash | ||||||||
| n/a | 3.3 | 66.6 | 74.1 | 90.4 | 164.7 | 185.9 | 197.0 | |
| calc | n/a | −46.35 | 7.13 | 8.13 | 7.58 | 11.09 | 12.19 | 8.28 |
Lines marked calc are worked out here from filed figures; point at one for how.