Closing prices at the end of each trading day, from 4 May 2017. 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 | 17.5 | 8.2 | 1.1 | 0.0 | 11.8 | 48.0 | 64.4 | 82.7 | 90.4 | 109.8 |
| Growth | −53.5% | −86.2% | −98.4% | +65,450.0% | +307.2% | +34.0% | +28.5% | +9.3% | +21.4% | |
| Operating income | 0.8 | −20.0 | −77.2 | −109.5 | −126.7 | −92.3 | −79.0 | −65.5 | −96.8 | −124.9 |
| Net income | −1.9 | −20.0 | −75.7 | −105.1 | −128.5 | −110.8 | −109.8 | −102.2 | −126.9 | −153.5 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 99.8% | 92.6% | −59.8% | 100.0% | 91.4% | 89.3% | 88.1% | 88.7% | 90.2% | 88.7% |
| Operating margin | 4.6% | −244.5% | −6,842.2% | −608,211.1% | −1,074.2% | −192.1% | −122.8% | −79.2% | −107.1% | −113.7% |
| Net margin | −11.1% | −245.2% | −6,707.2% | −584,144.4% | −1,088.9% | −230.7% | −170.6% | −123.6% | −140.4% | −139.8% |
| Free cash flow margin | 19.9% | −120.6% | −3,359.4% | −396,344.4% | −907.7% | −178.3% | −136.4% | −92.6% | −107.4% | −148.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.2 | −9.6 | −37.3 | −71.0 | −105.9 | −84.9 | −87.6 | −76.4 | −96.8 | −162.4 |
| Capital expenditure | −0.7 | −0.3 | −0.6 | −0.3 | −1.2 | −0.8 | −0.3 | −0.2 | −0.3 | −0.3 |
| Free cash flow | 3.5 | −9.8 | −37.9 | −71.3 | −107.1 | −85.6 | −87.8 | −76.6 | −97.1 | −162.7 |
| Growth | −381.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.4 | 37.0 | 101.3 | 49.7 | 52.9 | 44.4 | 55.4 | 95.0 | 172.0 | 110.7 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 97.5 | 98.6 | 121.7 | 122.2 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 44.4 | −42.1 | −3.5 | 50.3 | −11.5 |
| Shareholders’ equity | 16.3 | 68.5 | 90.1 | 180.3 | 96.4 | 8.4 | −89.4 | −65.2 | −8.8 | −105.5 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 21.4 | 37.0 | 101.3 | 49.7 | 52.9 | 44.4 | 55.4 | 95.0 | 172.0 | 110.7 | |
| 0.1 | n/a | n/a | n/a | 7.0 | 11.7 | 12.7 | 15.4 | 20.3 | 33.1 | |
| 0.1 | 0.3 | n/a | n/a | 2.0 | 4.8 | 4.3 | 5.7 | 9.2 | 16.5 | |
| 0.7 | 0.8 | 0.9 | 1.0 | 2.0 | 2.0 | 1.3 | 0.7 | 0.7 | 0.6 | |
| 23.1 | 75.6 | 103.6 | 202.4 | 122.0 | 119.7 | 135.6 | 178.3 | 285.7 | 200.5 | |
| Growth | +227.7% | +37.1% | +95.4% | −39.7% | −1.9% | +13.3% | +31.5% | +60.2% | −29.8% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 97.5 | 98.6 | 121.7 | 122.2 | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.0 | 97.5 | 98.6 | 121.7 | 122.2 |
| 6.7 | 7.0 | 13.5 | 22.1 | 25.7 | 111.3 | 225.0 | 243.5 | 294.5 | 305.9 | |
| Equity | ||||||||||
| −27.2 | −47.2 | −122.9 | −228.0 | −356.5 | −467.3 | −577.1 | −679.3 | −806.2 | −959.7 | |
| 16.3 | 68.5 | 90.1 | 180.3 | 96.4 | 8.4 | −89.4 | −65.2 | −8.8 | −105.5 | |
| Growth | +320.2% | +31.5% | +100.1% | −46.6% | −91.3% | −1,162.2% | ||||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 44.4 | −42.1 | −3.5 | 50.3 | −11.5 |
| 2.3 | 13.8 | 16.2 | 21.0 | 22.2 | 22.5 | 23.1 | 32.5 | 42.2 | 48.4 | |
| calc | 7.07 | 4.98 | 5.56 | 8.58 | 4.35 | 0.37 | −3.86 | −2.01 | −0.21 | −2.18 |
Lines marked calc are worked out here from filed figures; point at one for how.