Closing prices at the end of each trading day, from 12 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 | 8.9 | 14.4 | 27.0 | 49.6 | 57.7 | 115.3 | 149.7 | 100.0 | 92.6 | 92.2 |
| Growth | +61.7% | +87.7% | +83.6% | +16.2% | +99.8% | +29.9% | −33.2% | −7.4% | −0.5% | |
| Operating income | −23.8 | −46.8 | −62.0 | −64.1 | −47.7 | −61.4 | −38.0 | −99.6 | −88.2 | −81.3 |
| Net income | −27.0 | −59.6 | −61.1 | −62.1 | −47.9 | −64.7 | −25.6 | −58.6 | −37.4 | −111.7 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −1.94 | −0.71 | −1.59 | −0.98 | −1.76 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 82.3% | 92.6% | 76.0% | 65.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −266.9% | −324.4% | −229.2% | −129.1% | −82.6% | −53.2% | −25.4% | −99.6% | −95.2% | −88.1% |
| Net margin | −302.8% | −413.5% | −225.9% | −125.0% | −83.0% | −56.1% | −17.1% | −58.6% | −40.4% | −121.2% |
| Free cash flow margin | −300.7% | −226.0% | −168.2% | −61.9% | 2.2% | 5.4% | −0.7% | −81.2% | −33.3% | −63.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −26.8 | −31.9 | −41.8 | −30.4 | 1.4 | 7.2 | 3.7 | −76.4 | −24.7 | −53.2 |
| Capital expenditure | −0.0 | −0.7 | −3.7 | −0.3 | −0.2 | −1.0 | −4.8 | −4.7 | −6.1 | −5.0 |
| Free cash flow | −26.8 | −32.6 | −45.5 | −30.7 | 1.3 | 6.2 | −1.0 | −81.1 | −30.8 | −58.2 |
| Growth | +394.3% | −116.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.1 | 29.5 | 37.5 | 44.1 | 114.8 | 254.7 | 184.4 | 46.6 | 16.9 | 27.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 77.5 | 41.2 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −30.9 | −24.3 | n/a |
| Shareholders’ equity | −45.5 | 61.3 | 60.3 | 47.4 | 88.2 | 86.5 | 79.9 | 38.1 | 13.5 | 68.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.03 | 3.06 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 82.3% | 92.6% | 76.0% | 65.2% | n/a | n/a | n/a | n/a | n/a | n/a | |
| −266.9% | −324.4% | −229.2% | −129.1% | −82.6% | −53.2% | −25.4% | −99.6% | −95.2% | −88.1% | |
| −302.7% | −413.5% | −225.8% | −128.0% | −82.8% | −53.7% | −15.5% | −69.0% | −108.2% | −121.4% | |
| −302.8% | −413.5% | −225.9% | −125.0% | −83.0% | −56.1% | −17.1% | −58.6% | −40.4% | −121.2% | |
| −300.7% | −226.0% | −168.2% | −61.9% | 2.2% | 5.4% | −0.7% | −81.2% | −33.3% | −63.1% | |
| Spending | ||||||||||
| 88.7% | 96.9% | 81.7% | 45.9% | 24.9% | 21.7% | 29.1% | 40.6% | 28.9% | 22.5% | |
| 167.6% | 218.1% | 140.5% | 95.3% | 86.8% | 79.5% | 29.5% | 61.5% | 63.1% | 57.8% | |
| 0.4% | 4.6% | 13.7% | 0.6% | 0.3% | 0.9% | 3.2% | 4.7% | 6.6% | 5.4% | |
| Returns | ||||||||||
| n/a | −97.2% | −101.4% | −130.9% | −54.3% | −74.8% | −32.0% | −153.7% | −277.9% | −164.0% | |
| −120.7% | −67.3% | −51.9% | −57.2% | −26.9% | −12.5% | −6.0% | −15.5% | −18.9% | −61.3% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.03 | 3.06 | n/a | |
| 199.2% | 30.8% | 48.8% | 56.3% | 50.3% | 83.3% | 81.2% | 89.9% | 93.2% | 62.6% | |