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 | n/a | n/a | 0.0 | 0.0 | 44.0 | 18.4 | 4.0 | 0.0 | n/a | n/a |
| Growth | −58.2% | −78.2% | −100.0% | |||||||
| Operating income | −52.8 | −34.1 | −21.0 | −31.2 | −18.3 | −25.1 | −34.5 | −37.5 | −42.5 | −55.7 |
| Net income | −52.8 | −33.2 | −21.1 | 668.6 | −11.2 | −17.4 | −32.9 | −24.6 | −38.5 | −45.5 |
| Growth | −101.7% | |||||||||
| EPS, diluted | n/a | −0.95 | −0.59 | 14.44 | −0.36 | −0.58 | −1.08 | −0.81 | −1.26 | −1.49 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | 21.5% | 68.4% | 83.8% | n/a | n/a | n/a |
| Operating margin | n/a | n/a | n/a | n/a | −41.5% | −136.4% | −860.1% | n/a | n/a | n/a |
| Net margin | n/a | n/a | n/a | n/a | −25.5% | −94.7% | −820.4% | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | n/a | n/a | −156.5% | 358.4% | −384.3% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −46.0 | −33.6 | −16.5 | −18.3 | −65.1 | 69.4 | −14.8 | −18.7 | −31.0 | −39.9 |
| Capital expenditure | −4.7 | −1.4 | −0.1 | −0.2 | −3.7 | −3.5 | −0.6 | −0.4 | −1.3 | −0.3 |
| Free cash flow | −50.8 | −35.1 | −16.7 | −18.5 | −68.9 | 65.9 | −15.4 | −19.1 | −32.3 | −40.2 |
| Growth | −123.4% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.0 | 0.0 | n/a |
| Dividends paid | n/a | n/a | n/a | 0.0 | 0.0 | −75.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 34.3 | 31.8 | 15.8 | 714.6 | 237.4 | 237.0 | 157.3 | 200.0 | 172.7 | 125.6 |
| Shareholders’ equity | 59.1 | 60.2 | 41.4 | 755.6 | 348.6 | 269.4 | 240.4 | 218.8 | 182.3 | 140.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | n/a | 0.0 | 0.0 | 44.0 | 18.4 | 4.0 | 0.0 | n/a | n/a | |
| Growth | −58.2% | −78.2% | −100.0% | |||||||
| n/a | n/a | 0.0 | 0.0 | 34.5 | 5.8 | 0.7 | 0.0 | n/a | n/a | |
| n/a | n/a | 0.0 | 0.0 | 9.4 | 12.6 | 3.4 | 0.0 | n/a | n/a | |
| Growth | +33.1% | −73.3% | −100.0% | |||||||
| 42.5 | 26.4 | 15.7 | 24.1 | 9.5 | 28.3 | 31.5 | 32.8 | 37.8 | 47.4 | |
| 10.3 | 7.6 | 5.3 | 7.1 | 18.2 | 9.4 | 6.3 | 4.7 | 4.7 | 8.3 | |
| −52.8 | −34.1 | −21.0 | −31.2 | −18.3 | −25.1 | −34.5 | −37.5 | −42.5 | −55.7 | |
| Growth | ||||||||||
| −52.8 | −33.2 | −21.1 | 718.5 | −12.8 | −25.5 | −33.6 | −24.3 | −38.6 | −45.3 | |
| 0.0 | 0.0 | 0.0 | 49.8 | −1.6 | −8.0 | −0.7 | 0.2 | −0.0 | 0.2 | |
| −52.8 | −33.2 | −21.1 | 668.6 | −11.2 | −17.4 | −32.9 | −24.6 | −38.5 | −45.5 | |
| Growth | −101.7% | |||||||||
| Per share | ||||||||||
| n/a | −0.95 | −0.59 | 17.17 | −0.36 | −0.58 | −1.08 | −0.81 | −1.26 | −1.49 | |
| n/a | −0.95 | −0.59 | 14.44 | −0.36 | −0.58 | −1.08 | −0.81 | −1.26 | −1.49 | |
| Growth | −102.5% | |||||||||
| n/a | 34.9 | 35.8 | 38.9 | 30.8 | 30.0 | 30.4 | 30.4 | 30.5 | 30.5 | |
| n/a | 34.9 | 35.8 | 46.3 | 30.8 | 30.0 | 30.4 | 30.4 | 30.5 | 30.5 | |
| Growth | +2.7% | +29.4% | −33.5% | −2.5% | +1.3% | −0.0% | +0.1% | +0.1% | ||
† The diluted share count jumps at 2020, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.