Closing prices at the end of each trading day, from 5 Oct 2017. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 23.6 | 77.4 | 130.1 | 189.8 |
| Growth | +649.5% | +227.6% | +68.1% | +45.8% | ||||||
| Operating income | −25.9 | −32.4 | −78.4 | −146.0 | −136.6 | −170.1 | −179.2 | −184.4 | −265.5 | −192.0 |
| Net income | −25.9 | −33.7 | −74.1 | −140.7 | −134.0 | −69.6 | −181.1 | −184.7 | −260.6 | −196.5 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −3.86 | −3.04 | −1.40 | −3.47 | −3.20 | −4.34 | −3.11 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | −5,391.9% | −757.9% | −238.1% | −204.0% | −101.2% |
| Net margin | n/a | n/a | n/a | n/a | n/a | −2,207.1% | −766.2% | −238.5% | −200.3% | −103.6% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −4,642.9% | −734.9% | −175.9% | −87.5% | −61.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −23.2 | −29.5 | −62.1 | −122.8 | −122.0 | −146.0 | −173.4 | −136.2 | −113.9 | −115.7 |
| Capital expenditure | −1.1 | −0.1 | −0.7 | −3.4 | −0.2 | −0.4 | −0.3 | −0.0 | 0.0 | −1.0 |
| Free cash flow | −24.3 | −29.6 | −62.8 | −126.1 | −122.2 | −146.4 | −173.7 | −136.2 | −113.9 | −116.6 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.5 | 34.2 | 49.5 | 62.3 | 100.9 | 59.2 | 127.7 | 60.1 | 89.1 | 54.3 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 106.1 | 109.8 | 108.2 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −46.1 | −20.7 | −53.9 |
| Shareholders’ equity | −32.7 | 144.8 | 246.3 | 281.0 | 166.5 | 284.2 | 264.3 | 169.8 | 21.7 | 139.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.63 | 5.05 | 0.78 |
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 | ||||||||||
| 6.5 | 34.2 | 49.5 | 62.3 | 100.9 | 59.2 | 127.7 | 60.1 | 89.1 | 54.3 | |
| n/a | n/a | n/a | n/a | n/a | 1.0 | 6.2 | 14.9 | 18.5 | 26.1 | |
| n/a | n/a | n/a | n/a | n/a | 0.1 | 2.9 | 8.6 | 18.7 | 25.8 | |
| 0.9 | 0.8 | 1.1 | 3.7 | 3.2 | 2.8 | 2.2 | 1.3 | 0.6 | 1.1 | |
| 12.3 | 151.7 | 260.2 | 308.5 | 187.1 | 329.5 | 382.5 | 332.7 | 392.3 | 480.2 | |
| Growth | +1,129.7% | +71.5% | +18.6% | −39.4% | +76.1% | +16.1% | −13.0% | +17.9% | +22.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.5 | 7.3 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 106.1 | 108.3 | 100.9 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 106.1 | 109.8 | 108.2 |
| 5.0 | 6.9 | 14.0 | 27.5 | 20.5 | 45.4 | 118.2 | 163.0 | 227.7 | 210.2 | |
| Equity | ||||||||||
| −76.5 | −110.3 | −184.6 | −325.3 | −459.3 | −528.9 | −710.1 | −894.7 | −1,155.3 | −1,351.9 | |
| −32.7 | 144.8 | 246.3 | 281.0 | 166.5 | 284.2 | 264.3 | 169.8 | 21.7 | 139.1 | |
| Growth | +70.1% | +14.1% | −40.7% | +70.6% | −7.0% | −35.8% | −87.2% | +540.0% | ||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −46.1 | −20.7 | −53.9 |
| 10.2 | 27.3 | 34.4 | 44.0 | 44.2 | 50.3 | 56.6 | 59.4 | 62.4 | 67.2 | |
| calc | −3.21 | 5.31 | 7.16 | 6.39 | 3.76 | 5.65 | 4.67 | 2.86 | 0.35 | 2.07 |
Lines marked calc are worked out here from filed figures; point at one for how.