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 |
|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||
| 1.2 | −49.6 | −100.1 | −147.2 | −224.4 | −350.6 | −557.4 | −897.7 | |
| Growth | −4,190.4% | |||||||
| 1.6 | 2.3 | 2.6 | 3.1 | 4.0 | 5.0 | 6.6 | 7.8 | |
| Investment | ||||||||
| −1.5 | −2.6 | −2.9 | −6.5 | −10.8 | −7.7 | −10.3 | −16.0 | |
| calc | −0.3 | −52.2 | −103.0 | −153.7 | −235.2 | −358.3 | −567.7 | −913.7 |
| Growth | ||||||||
| calc | n/a | n/a | −1.88 | −2.11 | −2.92 | −3.17 | −3.38 | −4.81 |
| −1.3 | −102.0 | −234.2 | −142.1 | −24.1 | −342.6 | −554.4 | 118.1 | |
| Financing | ||||||||
| 60.8 | 98.7 | 422.8 | 294.2 | 301.4 | 1,229.2 | 959.4 | 621.5 | |
| n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.