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 | 14.2 | 10.1 | 7.6 | 104.4 | 171.1 | 37.4 | 40.9 | 250.0 | 80.0 | 40.4 |
| Growth | −28.7% | −24.8% | +1,270.1% | +63.9% | −78.1% | +9.3% | +511.2% | −68.0% | −49.5% | |
| Operating income | −41.3 | −71.9 | −91.1 | −51.7 | 27.4 | −73.6 | −50.8 | 122.0 | −83.3 | −131.8 |
| Net income | −40.2 | −70.7 | −88.3 | −43.6 | 36.7 | −71.2 | −46.4 | 132.3 | −65.0 | −119.7 |
| Growth | −293.8% | −149.1% | ||||||||
| EPS, diluted | n/a | n/a | −2.75 | −1.21 | 0.98 | −1.89 | −1.21 | 2.97 | −1.13 | −2.04 |
| Growth | −292.9% | −138.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −290.4% | −709.1% | −1,195.6% | −49.5% | 16.0% | −196.8% | −124.3% | 48.8% | −104.1% | −326.6% |
| Net margin | −282.7% | −697.6% | −1,158.8% | −41.8% | 21.5% | −190.3% | −113.4% | 52.9% | −81.3% | −296.5% |
| Free cash flow margin | −334.1% | −644.6% | −265.0% | 39.2% | −63.6% | −147.4% | −36.7% | 29.9% | −23.5% | −334.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −42.5 | −61.4 | −15.9 | 48.7 | −96.7 | −53.5 | −12.5 | 77.9 | −15.3 | −132.5 |
| Capital expenditure | −5.0 | −4.0 | −4.3 | −7.7 | −12.1 | −1.6 | −2.5 | −3.3 | −3.5 | −2.6 |
| Free cash flow | −47.5 | −65.3 | −20.2 | 40.9 | −108.8 | −55.1 | −15.0 | 74.7 | −18.8 | −135.1 |
| Growth | −365.7% | −125.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 36.6 | 31.5 | 46.9 | 86.0 | 104.4 | 117.4 | 99.0 | 68.8 | 71.4 | 65.3 |
| Shareholders’ equity | 135.9 | 134.1 | 46.4 | 99.5 | 154.3 | 95.1 | 59.0 | 236.3 | 299.8 | 196.1 |
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 | ||||||||||
| 36.6 | 31.5 | 46.9 | 86.0 | 104.4 | 117.4 | 99.0 | 68.8 | 71.4 | 65.3 | |
| 7.9 | 10.3 | 12.8 | 18.0 | 25.4 | 21.9 | 17.9 | 16.5 | 14.3 | 13.1 | |
| 189.6 | 184.5 | 177.0 | 354.8 | 261.6 | 193.9 | 159.4 | 351.3 | 393.1 | 252.3 | |
| Growth | −2.7% | −4.0% | +100.4% | −26.3% | −25.9% | −17.8% | +120.4% | +11.9% | −35.8% | |
| Liabilities | ||||||||||
| 53.6 | 50.4 | 130.6 | 255.2 | 107.3 | 98.8 | 100.3 | 115.0 | 93.3 | 56.2 | |
| Equity | ||||||||||
| −90.0 | −160.7 | −269.1 | −312.6 | −275.9 | −347.1 | −393.5 | −261.2 | −326.2 | −445.9 | |
| 135.9 | 134.1 | 46.4 | 99.5 | 154.3 | 95.1 | 59.0 | 236.3 | 299.8 | 196.1 | |
| Growth | −1.4% | −65.4% | +114.3% | +55.1% | −38.4% | −37.9% | +300.4% | +26.8% | −34.6% | |
| Per share and net cash | ||||||||||
| 25.6 | 31.6 | 32.4 | 36.9 | 37.4 | 37.9 | 38.6 | 44.0 | 54.7 | 59.0 | |
| calc | 5.31 | 4.25 | 1.44 | 2.70 | 4.13 | 2.51 | 1.53 | 5.37 | 5.48 | 3.32 |
Lines marked calc are worked out here from filed figures; point at one for how.