Closing prices at the end of each trading day, from 16 Oct 2020. 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 | 0.0 | 57.0 | 25.8 | 17.4 | 183.0 | 451.4 |
| Growth | −54.7% | −32.4% | +948.6% | +146.7% | ||||
| Operating income | n/a | −4.3 | −27.0 | −12.2 | −62.7 | −143.2 | −120.6 | −71.0 |
| Net income | −1.3 | −4.7 | −26.8 | −13.8 | −62.1 | −135.9 | −115.6 | −66.4 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | −4.32 | −0.67 | −2.52 | −4.62 | −3.07 | −1.59 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | −21.3% | −242.9% | −820.5% | −65.9% | −15.7% |
| Net margin | n/a | n/a | n/a | −24.2% | −240.5% | −778.9% | −63.2% | −14.7% |
| Free cash flow margin | n/a | n/a | n/a | 5.5% | −191.9% | −682.0% | −46.2% | −4.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −3.7 | −21.1 | 3.7 | −49.0 | −117.5 | −83.0 | −12.5 |
| Capital expenditure | n/a | −0.2 | −0.5 | −0.6 | −0.5 | −1.5 | −1.6 | −9.9 |
| Free cash flow | n/a | −3.8 | −21.6 | 3.2 | −49.5 | −119.0 | −84.6 | −22.3 |
| Growth | −1,666.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 2.4 | 58.0 | 168.1 | 171.3 | 71.7 | 224.9 | 94.8 | 183.6 |
| Total debt | n/a | n/a | n/a | 0.0 | 19.4 | 29.8 | 71.8 | 72.4 |
| Net cash (debt) | n/a | n/a | n/a | 171.3 | 52.2 | 195.1 | 23.0 | 111.2 |
| Shareholders’ equity | −1.4 | −6.0 | 166.0 | 166.7 | 192.9 | 197.0 | 224.5 | 343.4 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.10 | 0.15 | 0.32 | 0.21 |
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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| n/a | n/a | n/a | −21.3% | −242.9% | −820.5% | −65.9% | −15.7% | |
| n/a | n/a | n/a | −24.1% | −240.5% | −778.9% | −63.2% | −14.3% | |
| n/a | n/a | n/a | −24.2% | −240.5% | −778.9% | −63.2% | −14.7% | |
| n/a | n/a | n/a | 5.5% | −191.9% | −682.0% | −46.2% | −4.9% | |
| Spending | ||||||||
| n/a | n/a | n/a | 73.1% | 165.1% | 288.4% | 29.2% | 14.3% | |
| n/a | n/a | n/a | 44.5% | 174.1% | 623.0% | 129.7% | 94.7% | |
| n/a | n/a | n/a | 1.0% | 2.0% | 8.6% | 0.9% | 2.2% | |
| Returns | ||||||||
| n/a | n/a | −16.2% | −8.3% | −32.2% | −69.0% | −51.5% | −19.3% | |
| n/a | −8.0% | −15.6% | −7.7% | −27.2% | −51.2% | −30.7% | −11.8% | |
| Balance and payout | ||||||||
| n/a | n/a | n/a | 0.00 | 0.10 | 0.15 | 0.32 | 0.21 | |
| n/a | 1.6% | 3.5% | 6.8% | 15.3% | 25.8% | 40.4% | 38.9% | |