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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 6.7 | 2.8 | 233.7 | 329.0 | 616.3 |
| Growth | +0.0% | +0.0% | +0.0% | +0.0% | +4,300.7% | −58.4% | +8,290.0% | +40.8% | +87.3% | |
| Operating income | −79.0 | −118.7 | −174.4 | −169.1 | −273.6 | −344.8 | −218.3 | 20.6 | 41.9 | 123.3 |
| Net income | −78.3 | −118.5 | −173.5 | −172.9 | −279.4 | −348.1 | −223.8 | 12.7 | 23.4 | 447.2 |
| Growth | +84.5% | +1,812.4% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −2.42 | −2.63 | −1.65 | 0.09 | 0.15 | 2.77 |
| Growth | +66.7% | +1,746.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −51,953.3% | −78,100.0% | −114,736.8% | −111,220.4% | −179,996.1% | −5,154.3% | −7,839.0% | 8.8% | 12.7% | 20.0% |
| Net margin | −51,482.2% | −77,944.7% | −114,132.9% | −113,730.9% | −183,803.3% | −5,204.1% | −8,036.3% | 5.4% | 7.1% | 72.6% |
| Free cash flow margin | −40,744.1% | −61,685.5% | −84,878.3% | −87,458.6% | −141,357.9% | −4,425.7% | −6,326.2% | −13.4% | −12.3% | −4.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −61.6 | −93.8 | −128.9 | −132.8 | −214.5 | −295.6 | −176.2 | −31.4 | −40.5 | −24.8 |
| Capital expenditure | −0.3 | −0.0 | −0.1 | −0.1 | −0.4 | −0.4 | −0.0 | 0.0 | −0.0 | −0.2 |
| Free cash flow | −61.9 | −93.8 | −129.0 | −132.9 | −214.9 | −296.0 | −176.2 | −31.4 | −40.6 | −25.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 25.0 | 56.7 | 42.0 | 112.6 | 553.4 | 298.9 | 102.3 | 92.9 | 179.9 | 79.1 |
| Total debt | n/a | n/a | 0.0 | 29.0 | 29.9 | 67.8 | 71.1 | 100.1 | 244.4 | 245.6 |
| Net cash (debt) | n/a | n/a | 42.0 | 83.7 | 523.5 | 231.1 | 31.2 | −7.2 | −64.5 | −166.5 |
| Shareholders’ equity | 35.9 | 67.0 | 24.0 | 38.6 | 519.4 | 237.2 | 58.6 | 160.5 | 222.4 | 648.0 |
| Debt to equity | n/a | n/a | 0.00 | 0.75 | 0.06 | 0.29 | 1.21 | 0.62 | 1.10 | 0.38 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 25.0 | 56.7 | 42.0 | 112.6 | 553.4 | 298.9 | 102.3 | 92.9 | 179.9 | 79.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 51.1 | 129.2 | 305.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 39.8 | 110.5 | 125.6 | |
| 0.3 | 0.2 | 0.3 | 0.3 | 0.5 | 0.6 | 0.3 | 0.1 | n/a | n/a | |
| 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | n/a | n/a | |
| 54.8 | 97.4 | 83.6 | 163.0 | 625.6 | 379.6 | 193.6 | 329.6 | 577.7 | 1,063.3 | |
| Growth | +77.8% | −14.1% | +95.0% | +283.8% | −39.3% | −49.0% | +70.3% | +75.3% | +84.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.0 | 22.2 | 1.0 | 0.0 | n/a | n/a | n/a | |
| n/a | n/a | 0.0 | 29.0 | 7.7 | 66.8 | 71.1 | 100.1 | 244.4 | 245.6 | |
| calc | n/a | n/a | 0.0 | 29.0 | 29.9 | 67.8 | 71.1 | 100.1 | 244.4 | 245.6 |
| 18.9 | 30.4 | 59.6 | 124.4 | 106.3 | 142.5 | 135.0 | 169.1 | 355.3 | 415.2 | |
| Equity | ||||||||||
| −236.4 | −354.9 | −528.3 | −701.2 | −980.6 | −1,328.7 | −1,527.0 | −1,552.6 | −1,529.2 | −1,082.0 | |
| 35.9 | 67.0 | 24.0 | 38.6 | 519.4 | 237.2 | 58.6 | 160.5 | 222.4 | 648.0 | |
| Growth | +86.8% | −64.1% | +60.7% | +1,244.9% | −54.3% | −75.3% | +174.0% | +38.5% | +191.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | 42.0 | 83.7 | 523.5 | 231.1 | 31.2 | −7.2 | −64.5 | −166.5 |
| 56.8 | 73.1 | 83.9 | 109.4 | 140.6 | 143.3 | 146.4 | 151.4 | 155.8 | 155.3 | |
| calc | 0.63 | 0.92 | 0.29 | 0.35 | 3.69 | 1.66 | 0.40 | 1.06 | 1.43 | 4.17 |
Lines marked calc are worked out here from filed figures; point at one for how.