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 | 0.3 | 0.5 | 2.0 | 4.9 | 1.4 | 1.4 | 16.4 | 22.4 | 22.5 | 35.3 |
| Growth | +59.3% | +285.4% | +141.5% | −72.2% | +1.9% | +1,075.7% | +36.6% | +0.4% | +56.9% | |
| Operating income | −42.4 | −56.3 | −87.6 | −130.7 | −79.1 | −57.2 | −68.6 | −75.6 | −74.8 | −68.3 |
| Net income | −43.9 | −59.1 | −94.0 | −115.5 | −175.2 | −302.5 | 142.1 | −60.4 | −78.6 | −69.1 |
| Growth | −142.5% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.61 | −0.77 | −0.72 | −0.11 | −0.11 | −2.50 | −1.66 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −98.8% | −639.9% | −399.5% | −395.0% | −1,269.4% | −58.2% | 16.6% | 13.8% | 2.4% | 44.7% |
| Operating margin | −12,781.0% | −10,645.2% | −4,295.1% | −2,653.6% | −5,784.4% | −4,102.0% | −418.7% | −337.7% | −333.0% | −193.8% |
| Net margin | −13,231.9% | −11,172.2% | −4,608.7% | −2,346.6% | −12,804.7% | −21,698.3% | 867.2% | −269.7% | −349.8% | −196.0% |
| Free cash flow margin | −11,594.9% | −10,601.9% | −4,500.2% | −2,784.2% | −4,941.7% | −4,037.9% | −406.5% | −314.9% | −279.0% | −170.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −38.0 | −55.7 | −90.8 | −136.0 | −67.4 | −56.1 | −66.3 | −70.2 | −60.5 | −59.1 |
| Capital expenditure | −0.5 | −0.3 | −1.0 | −1.0 | −0.2 | −0.2 | −0.3 | −0.4 | −2.2 | −1.1 |
| Free cash flow | −38.5 | −56.1 | −91.8 | −137.1 | −67.6 | −56.3 | −66.6 | −70.5 | −62.7 | −60.2 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.0 | 16.2 | 136.8 | 95.9 | 18.0 | 33.5 | 35.8 | 75.7 | 74.6 | 40.2 |
| Total debt | n/a | n/a | n/a | 11.8 | 57.2 | 59.8 | 56.4 | 41.2 | 34.7 | 35.6 |
| Net cash (debt) | n/a | n/a | n/a | 84.1 | −39.2 | −26.3 | −20.6 | 34.5 | 39.9 | 4.6 |
| Shareholders’ equity | −4.9 | 7.3 | 71.3 | −8.6 | −144.1 | −185.5 | −2.6 | 35.8 | −16.6 | 61.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.15 | n/a | 0.58 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −98.8% | −639.9% | −399.5% | −395.0% | −1,269.4% | −58.2% | 16.6% | 13.8% | 2.4% | 44.7% | |
| −12,781.0% | −10,645.2% | −4,295.1% | −2,653.6% | −5,784.4% | −4,102.0% | −418.7% | −337.7% | −333.0% | −193.8% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −349.8% | −196.0% | |
| −13,231.9% | −11,172.2% | −4,608.7% | −2,346.6% | −12,804.7% | −21,698.3% | 867.2% | −269.7% | −349.8% | −196.0% | |
| −11,594.9% | −10,601.9% | −4,500.2% | −2,784.2% | −4,941.7% | −4,037.9% | −406.5% | −314.9% | −279.0% | −170.9% | |
| Spending | ||||||||||
| 7,935.8% | 5,810.0% | 1,562.7% | 780.5% | 1,492.2% | 1,952.4% | 242.4% | 217.7% | 183.1% | 89.6% | |
| 3,922.3% | 2,899.1% | 973.0% | 471.8% | 3,022.7% | 2,091.4% | 193.0% | 133.7% | 152.3% | 148.9% | |
| 144.3% | 65.2% | 48.5% | 21.2% | 13.2% | 15.1% | 1.9% | 1.6% | 10.0% | 3.2% | |
| Returns | ||||||||||
| n/a | −813.3% | −131.9% | n/a | n/a | n/a | n/a | −168.7% | n/a | −113.2% | |
| −197.3% | −128.6% | −58.7% | −87.0% | −487.7% | −152.1% | 80.0% | −43.7% | −78.3% | −54.7% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.15 | n/a | 0.58 | |
| 121.9% | 84.2% | 55.5% | 106.5% | 493.3% | 193.3% | 80.3% | 46.9% | 79.0% | 51.7% | |