Closing prices at the end of each trading day, from 19 Jun 2019. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | 12.4 | 8.8 | 36.6 | 184.4 |
| Growth | −29.2% | +316.3% | +404.5% | |||||
| Operating income | −12.8 | −35.7 | −53.0 | −86.1 | −104.4 | −114.8 | −101.4 | −20.6 |
| Net income | −12.5 | −32.3 | −52.2 | −85.8 | −101.1 | −104.7 | −89.0 | −6.9 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | n/a | −2.34 | −2.60 | −2.38 | −1.65 | −0.12 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | −841.2% | −1,307.2% | −277.3% | −11.2% |
| Net margin | n/a | n/a | n/a | n/a | −814.7% | −1,192.5% | −243.4% | −3.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | −288.8% | −941.7% | −238.1% | 24.4% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.0 | −31.1 | −42.2 | −66.9 | −31.9 | −81.1 | −86.9 | 45.6 |
| Capital expenditure | −0.9 | −1.6 | −1.1 | −1.2 | −4.0 | −1.6 | −0.2 | −0.7 |
| Free cash flow | −11.9 | −32.7 | −43.3 | −68.1 | −35.8 | −82.7 | −87.1 | 44.9 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 105.4 | 222.5 | 287.3 | 144.9 | 113.6 | 191.4 | 128.0 | 84.2 |
| Shareholders’ equity | 105.1 | 224.4 | 286.1 | 217.8 | 184.8 | 159.6 | 229.0 | 352.5 |
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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 105.4 | 222.5 | 287.3 | 144.9 | 113.6 | 191.4 | 128.0 | 84.2 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 1.7 | 5.9 | |
| 1.2 | 2.5 | 2.7 | 4.1 | 6.7 | 5.8 | 3.9 | 3.1 | |
| 107.5 | 228.8 | 297.9 | 238.9 | 256.1 | 228.3 | 271.6 | 418.4 | |
| Growth | +112.7% | +30.2% | −19.8% | +7.2% | −10.8% | +18.9% | +54.1% | |
| Liabilities | ||||||||
| 2.5 | 4.3 | 11.8 | 21.1 | 71.2 | 68.8 | 42.5 | 66.0 | |
| Equity | ||||||||
| −25.7 | −58.0 | −110.3 | −196.1 | −297.2 | −401.8 | −490.8 | −497.7 | |
| 105.1 | 224.4 | 286.1 | 217.8 | 184.8 | 159.6 | 229.0 | 352.5 | |
| Growth | +113.6% | +27.5% | −23.9% | −15.1% | −13.7% | +43.5% | +53.9% | |
| Per share and net cash | ||||||||
| 0.7 | 32.9 | 36.6 | 36.9 | 39.4 | 45.9 | 54.0 | 58.9 | |
| calc | 144.44 | 6.83 | 7.82 | 5.90 | 4.69 | 3.47 | 4.24 | 5.98 |
Lines marked calc are worked out here from filed figures; point at one for how.