Closing prices at the end of each trading day, from 13 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 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54.6 | 31.7 | 5.9 | 1.7 | 3.2 | 12.5 | 37.9 | 78.1 | 65.9 |
| Growth | −41.9% | −81.5% | −71.7% | +92.0% | +293.1% | +203.1% | +106.0% | −15.6% | |
| Operating income | −38.8 | −21.3 | −40.6 | −24.6 | −35.4 | −44.9 | −32.4 | −47.5 | −101.2 |
| Net income | −39.9 | −25.4 | −38.1 | −27.9 | 1.4 | −59.8 | 99.9 | −47.8 | −85.6 |
| Growth | −4,233.2% | −147.8% | |||||||
| EPS, diluted | n/a | n/a | −0.40 | −0.23 | 0.01 | −0.38 | 0.62 | −0.28 | −0.38 |
| Growth | −3,900.0% | −145.2% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −71.1% | −67.2% | −691.9% | −1,485.3% | −1,112.6% | −359.1% | −85.3% | −60.8% | −153.4% |
| Net margin | −73.1% | −80.0% | −649.5% | −1,681.1% | 45.5% | −478.2% | 263.3% | −61.1% | −129.9% |
| Free cash flow margin | −22.5% | −24.9% | −756.7% | −1,978.6% | −963.0% | −413.1% | −81.3% | −84.7% | −165.0% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −12.0 | −7.8 | −44.4 | −32.2 | −29.3 | −49.7 | −15.4 | −44.0 | −89.5 |
| Capital expenditure | −0.3 | −0.1 | 0.0 | −0.6 | −1.4 | −2.0 | −15.4 | −22.2 | −19.3 |
| Free cash flow | −12.3 | −7.9 | −44.4 | −32.8 | −30.7 | −51.7 | −30.8 | −66.1 | −108.7 |
| Growth |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.9 | 14.6 | 12.8 | 20.2 | 112.5 | 62.8 | 57.4 | 38.6 | 64.7 |
| Total debt | 23.2 | 15.9 | 16.9 | 0.0 | n/a | n/a | n/a | n/a | 675.7 |
| Net cash (debt) | −6.3 | −1.2 | −4.1 | 20.2 | n/a | n/a | n/a | n/a | −611.0 |
| Shareholders’ equity | 134.1 | 141.1 | 126.9 | 153.8 | 291.6 | 240.4 | 375.2 | 527.8 | 678.4 |
| Debt to equity | 0.17 | 0.11 | 0.13 | 0.00 | n/a | n/a | n/a | n/a | 1.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | 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 | |||||||||
| 16.9 | 14.6 | 12.8 | 20.2 | 112.5 | 62.8 | 57.4 | 38.6 | 64.7 | |
| 0.4 | 1.2 | 1.3 | 1.2 | n/a | n/a | n/a | n/a | n/a | |
| 16.8 | 18.3 | 24.0 | 28.9 | 32.1 | 40.6 | 40.7 | 66.5 | 73.5 | |
| 37.6 | 29.8 | 26.2 | 23.6 | 22.0 | 12.7 | 26.1 | 55.2 | 69.8 | |
| 196.5 | 196.8 | 175.7 | 183.2 | 315.4 | 273.9 | 401.9 | 612.0 | 1,411.9 | |
| Growth | +0.2% | −10.7% | +4.3% | +72.2% | −13.2% | +46.7% | +52.3% | +130.7% | |
| Liabilities | |||||||||
| n/a | 0.0 | 16.9 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 23.2 | 15.9 | 0.0 | n/a | n/a | n/a | n/a | n/a | 675.7 | |
| calc | 23.2 | 15.9 | 16.9 | 0.0 | n/a | n/a | n/a | n/a | 675.7 |
| 58.6 | 51.9 | 45.1 | 25.7 | 19.9 | 29.5 | 22.7 | 80.3 | 729.3 | |
| Equity | |||||||||
| −281.5 | −332.1 | −370.0 | −397.8 | −396.3 | −456.1 | −356.3 | −404.0 | −489.7 | |
| 134.1 | 141.1 | 126.9 | 153.8 | 291.6 | 240.4 | 375.2 | 527.8 | 678.4 | |
| Growth | +5.2% | −10.0% | +21.2% | +89.6% | −17.5% | +56.1% | +40.7% | +28.5% | |
| Per share and net cash | |||||||||
| calc | −6.3 | −1.2 | −4.1 | 20.2 | n/a | n/a | n/a | n/a | −611.0 |
| 46.5 | 91.4 | 100.7 | 134.3 | 156.3 | 157.7 | 162.7 | 198.7 | 240.4 | |
| calc | 2.88 | 1.54 | 1.26 | 1.15 | 1.87 | 1.52 | 2.31 | 2.66 | 2.82 |
Lines marked calc are worked out here from filed figures; point at one for how.