Closing prices at the end of each trading day, from 11 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.
| FY2017 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.3 | n/a | 57.1 | 0.7 | 0.9 | 1.8 | 0.7 | 0.0 | 0.0 | n/a |
| Growth | −98.7% | +15.7% | +110.3% | −61.0% | −100.0% | |||||
| Operating income | n/a | n/a | 5.4 | −27.5 | −53.2 | −86.2 | −72.1 | −609.7 | −226.0 | n/a |
| Net income | −21.4 | n/a | 10.9 | −29.1 | −52.7 | −88.6 | −78.8 | −614.9 | −221.3 | −1,079.6 |
| Growth | −368.0% | |||||||||
| EPS, diluted | −0.35 | n/a | 0.63 | −0.89 | −0.76 | −0.67 | −0.41 | −0.99 | −0.31 | −1.44 |
| FY2017 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −1,078.7% | n/a | 4.7% | −3,409.4% | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | n/a | n/a | 9.4% | −3,697.6% | −6,185.2% | −4,764.3% | −10,225.4% | n/a | n/a | n/a |
| Net margin | −927.6% | n/a | 19.0% | −3,920.2% | −6,127.6% | −4,897.8% | −11,174.8% | n/a | n/a | n/a |
| Free cash flow margin | 523.4% | n/a | −61.8% | −2,821.3% | −5,643.3% | −4,029.5% | −5,986.7% | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.1 | n/a | −35.1 | −20.8 | −48.1 | −72.6 | −41.6 | −76.8 | −142.1 | −322.9 |
| Capital expenditure | −0.1 | n/a | −0.2 | −0.2 | −0.4 | −0.3 | −0.6 | −0.1 | −0.1 | −0.7 |
| Free cash flow | 12.1 | n/a | −35.3 | −21.0 | −48.5 | −72.9 | −42.2 | −76.9 | −142.2 | −323.6 |
| Growth | ||||||||||
| Dividends paid | n/a | n/a | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.3 | 28.5 | 35.2 | 63.8 | 66.4 | 71.8 | 348.6 | 71.4 | 104.9 | 225.3 |
| Shareholders’ equity | −4.4 | −3.6 | 57.6 | 78.9 | 79.5 | 83.3 | 126.7 | 77.7 | 388.7 | 658.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Jan 2017 | FY2018 31 Jan 2018 | FY2019† 31 Jan 2019 | 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 | ||||||||||
| 2.3 | n/a | 57.1 | 0.7 | 0.9 | 1.8 | 0.7 | 0.0 | 0.0 | n/a | |
| Growth | −98.7% | +15.7% | +110.3% | −61.0% | −100.0% | |||||
| −24.9 | −25.8 | 2.7 | −25.3 | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | −1,047.7% | |||||||||
| 19.0 | 29.0 | 39.2 | 31.2 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 8.3 | 11.9 | 12.3 | 9.9 | 19.2 | 23.6 | 26.7 | 29.3 | 60.2 | 556.8 | |
| n/a | n/a | 5.4 | −27.5 | −53.2 | −86.2 | −72.1 | −609.7 | −226.0 | n/a | |
| Growth | −609.8% | |||||||||
| −25.7 | n/a | 9.1 | −29.1 | −52.9 | −88.6 | −78.8 | −614.9 | −221.3 | −1,079.6 | |
| −4.3 | n/a | −1.8 | 0.0 | −0.2 | 0.0 | n/a | 0.0 | 0.0 | 0.0 | |
| −21.4 | n/a | 10.9 | −29.1 | −52.7 | −88.6 | −78.8 | −614.9 | −221.3 | −1,079.6 | |
| Growth | −368.0% | |||||||||
| Per share | ||||||||||
| −0.35 | n/a | 0.63 | −0.89 | −0.76 | −0.67 | −0.41 | −0.99 | −0.31 | −1.44 | |
| −0.35 | n/a | 0.63 | −0.89 | −0.76 | −0.67 | −0.41 | −0.99 | −0.31 | −1.44 | |
| Growth | −241.3% | |||||||||
| 61.5 | n/a | 17.1 | 32.8 | 69.5 | 131.7 | 193.3 | 619.6 | 718.5 | 747.7 | |
| 61.5 | n/a | 17.2 | 32.8 | 69.5 | 131.7 | 193.3 | 619.6 | 718.5 | 747.7 | |
| Growth | +90.5% | +111.8% | +89.5% | +46.8% | +220.5% | +16.0% | +4.1% | |||
† The diluted share count jumps at 2019 and 2019 and 2020 and 2021 and 2023, 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.