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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | n/a | n/a | 21.5% | 68.4% | 83.8% | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | −41.5% | −136.4% | −860.1% | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | −29.2% | −138.4% | −837.6% | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | −25.5% | −94.7% | −820.4% | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | −156.5% | 358.4% | −384.3% | n/a | n/a | n/a | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | 21.7% | 153.7% | 786.6% | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 41.4% | 51.0% | 157.2% | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 8.5% | 19.2% | 14.6% | n/a | n/a | n/a | |
| n/a | n/a | n/a | 6.9% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −89.3% | −55.1% | −51.1% | 88.5% | −3.2% | −6.5% | −13.7% | −11.2% | −21.1% | −32.4% | |
| −78.7% | −52.6% | −47.7% | 81.9% | −3.2% | −6.3% | −13.4% | −10.8% | −19.4% | −30.3% | |
| Balance and payout | ||||||||||
| 11.9% | 4.5% | 6.6% | 7.5% | 1.4% | 2.1% | 2.3% | 3.4% | 8.5% | 6.5% | |
| n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 113.8% | n/a | n/a | n/a | n/a | |