Closing prices at the end of each trading day, from 24 May 2018. 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 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.0 | 20.5 | 15.4 | 18.8 | 33.2 | n/a | n/a | 0.0 |
| Growth | −24.8% | +22.2% | +76.4% | ||||||
| Operating income | −25.0 | −50.7 | −54.5 | −86.9 | −129.9 | −134.4 | −171.3 | −252.1 | −384.6 |
| Net income | −25.0 | −49.3 | −51.0 | −86.5 | −131.8 | −134.5 | −165.8 | −246.3 | −377.9 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | −2.81 | −3.59 | −2.26 | −1.99 | −2.47 | −3.29 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −266.2% | −564.0% | −690.5% | −404.8% | n/a | n/a | n/a |
| Net margin | n/a | n/a | −248.9% | −561.5% | −700.5% | −405.2% | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | −323.2% | −417.8% | −701.7% | −403.0% | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −21.7 | 24.6 | −63.1 | −60.3 | −126.8 | −132.7 | −145.2 | −200.9 | −300.0 |
| Capital expenditure | −0.4 | −1.5 | −3.1 | −4.1 | −5.2 | −1.1 | −0.1 | −0.1 | −0.6 |
| Free cash flow | −22.1 | 23.1 | −66.2 | −64.4 | −132.0 | −133.8 | −145.3 | −201.0 | −300.6 |
| Growth | −387.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 56.5 | 115.1 | 36.3 | 160.4 | 212.8 | 103.3 | 101.9 | 177.9 | 323.5 |
| Total debt | 0.4 | n/a | n/a | 24.7 | 48.4 | 49.7 | 48.7 | 50.1 | 99.7 |
| Net cash (debt) | 56.1 | n/a | n/a | 135.7 | 164.4 | 53.5 | 53.2 | 127.7 | 223.8 |
| Shareholders’ equity | −53.5 | 106.6 | 112.9 | 260.8 | 172.1 | 260.2 | 225.2 | 368.6 | 245.5 |
| Debt to equity | n/a | n/a | n/a | 0.09 | 0.28 | 0.19 | 0.22 | 0.14 | 0.41 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| n/a | 0.0 | 20.5 | 15.4 | 18.8 | 33.2 | n/a | n/a | 0.0 | |
| Growth | −24.8% | +22.2% | +76.4% | ||||||
| 19.9 | 36.3 | 54.2 | 74.1 | 108.5 | 124.4 | 121.9 | 184.6 | 208.4 | |
| 5.1 | 14.4 | 20.8 | 28.2 | 40.3 | 43.1 | 49.4 | 67.5 | 176.2 | |
| −25.0 | −50.7 | −54.5 | −86.9 | −129.9 | −134.4 | −171.3 | −252.1 | −384.6 | |
| Growth | |||||||||
| −25.0 | −49.3 | −51.0 | −86.5 | −131.8 | −134.5 | −165.8 | −246.3 | −377.9 | |
| Growth | |||||||||
| Per share | |||||||||
| n/a | n/a | n/a | −2.81 | −3.59 | −2.26 | −1.99 | −2.47 | −3.29 | |
| n/a | n/a | n/a | −2.81 | −3.59 | −2.26 | −1.99 | −2.47 | −3.29 | |
| Growth | |||||||||
| n/a | n/a | n/a | 30.7 | 36.7 | 59.6 | 83.3 | 99.8 | 114.7 | |
| n/a | n/a | n/a | 30.7 | 36.7 | 59.6 | 83.3 | 99.8 | 114.7 | |
| Growth | +19.4% | +62.4% | +39.8% | +19.8% | +14.9% | ||||
† The diluted share count jumps at 2022, 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.