Closing prices at the end of each trading day, from 20 Sep 2017. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 0.1 | 13.0 | 49.0 | 144.1 | 212.7 | 266.7 | 397.6 | 457.2 |
| Growth | +9,965.9% | +277.0% | +194.3% | +47.6% | +25.4% | +49.1% | +15.0% | |||
| Operating income | −38.5 | −51.4 | −141.8 | −203.2 | −301.8 | −700.1 | −404.4 | −366.6 | −282.1 | −229.4 |
| Net income | −37.5 | −50.4 | −139.1 | −195.1 | −268.9 | −704.5 | −443.3 | −334.6 | −257.1 | −175.5 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.35 | −0.76 | −0.46 | −0.35 | −0.26 | −0.16 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 66.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | n/a | n/a | −109,897.7% | −1,564.9% | −616.4% | −485.8% | −190.1% | −137.4% | −71.0% | −50.2% |
| Net margin | n/a | n/a | −107,810.1% | −1,502.3% | −549.3% | −488.9% | −208.4% | −125.5% | −64.7% | −38.4% |
| Free cash flow margin | n/a | n/a | −83,374.4% | −1,517.5% | −462.0% | −393.8% | −184.4% | −77.0% | −55.5% | −34.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −32.2 | −32.4 | −97.5 | −191.0 | −216.1 | −549.2 | −367.6 | −198.2 | −214.9 | −150.8 |
| Capital expenditure | −2.2 | −9.1 | −10.0 | −6.0 | −10.1 | −18.3 | −24.6 | −7.2 | −5.7 | −8.1 |
| Free cash flow | −34.4 | −41.5 | −107.6 | −197.0 | −226.2 | −567.5 | −392.2 | −205.4 | −220.5 | −158.9 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 83.9 | 229.7 | 63.0 | 75.9 | 442.1 | 964.1 | 1,008.5 | 790.2 | 449.7 | 679.6 |
| Shareholders’ equity | −51.6 | 235.2 | 251.1 | 294.7 | 1,169.3 | 1,380.0 | 1,045.6 | 796.1 | 840.9 | 715.5 |
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 | ||||||||||
| 83.9 | 229.7 | 63.0 | 75.9 | 442.1 | 964.1 | 1,008.5 | 790.2 | 449.7 | 679.6 | |
| n/a | n/a | 0.1 | 3.8 | 5.2 | 47.5 | 40.0 | 59.2 | 85.2 | 106.1 | |
| n/a | n/a | 0.0 | 6.0 | 13.1 | 19.0 | 31.6 | 44.8 | 39.9 | 74.7 | |
| 1.2 | 11.9 | 20.5 | 21.4 | 29.2 | 43.1 | 57.9 | 53.7 | 48.0 | 47.4 | |
| 88.9 | 249.6 | 302.0 | 355.2 | 1,297.6 | 1,610.0 | 1,220.1 | 1,036.3 | 1,185.8 | 1,172.4 | |
| Growth | +180.8% | +21.0% | +17.6% | +265.4% | +24.1% | −24.2% | −15.1% | +14.4% | −1.1% | |
| Liabilities | ||||||||||
| 6.0 | 14.5 | 50.9 | 60.5 | 128.3 | 230.0 | 174.5 | 240.2 | 344.9 | 456.9 | |
| Equity | ||||||||||
| −60.2 | −110.6 | −249.6 | −444.7 | −713.6 | −1,418.1 | −1,861.4 | −2,196.0 | −2,453.1 | −2,628.6 | |
| −51.6 | 235.2 | 251.1 | 294.7 | 1,169.3 | 1,380.0 | 1,045.6 | 796.1 | 840.9 | 715.5 | |
| Growth | +6.8% | +17.4% | +296.8% | +18.0% | −24.2% | −23.9% | +5.6% | −14.9% | ||
| Per share and net cash | ||||||||||
| 9.7 | 50.6 | 58.4 | 68.4 | 87.8 | 955.0 | 960.2 | 972.2 | 1,078 | 1,106 | |
| calc | −5.34 | 4.65 | 4.30 | 4.31 | 13.32 | 1.45 | 1.09 | 0.82 | 0.78 | 0.65 |
Lines marked calc are worked out here from filed figures; point at one for how.