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 | 3.8 | 2.0 | 0.1 | 0.1 | 50.3 | 50.1 | 75.2 | 91.1 | 83.5 | 79.9 |
| Growth | −46.2% | −94.1% | −15.8% | +49,712.9% | −0.5% | +50.1% | +21.2% | −8.4% | −4.2% | |
| Net income | −30.6 | 33.3 | 27.4 | 36.0 | −197.7 | 33.9 | 10.4 | 21.8 | 28.7 | 28.0 |
| Growth | −17.7% | +31.1% | −649.7% | −69.3% | +109.6% | +31.3% | −2.5% | |||
| EPS, diluted | −1.73 | 0.18 | 0.67 | 2.43 | −19.33 | 1.85 | −1.00 | 0.35 | 1.15 | 0.03 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −803.2% | 1,628.0% | 22,855.8% | 35,609.9% | −393.0% | 67.7% | 13.9% | 24.0% | 34.4% | 35.0% |
| Free cash flow margin | −496.4% | 10,859.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.9 | 222.4 | 48.2 | 43.3 | 31.8 | 40.6 | 32.7 | 45.6 | 19.4 | 4.1 |
| Capital expenditure | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −18.9 | 222.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | −9.5 | 0.0 | 0.0 | n/a | −5.4 | −18.4 | −9.1 | −7.4 | −7.9 | −22.3 |
| Dividends paid | −52.4 | −6.3 | −11.1 | −27.1 | −8.8 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 116.0 | 181.5 | 82.8 | 80.0 | 29.4 | 35.5 | 66.2 | 83.4 | 56.7 | 83.8 |
| Total debt | 1,191.5 | 1,163.5 | 1,579.2 | 1,891.8 | 1,331.0 | 1,840.1 | 1,884.9 | 1,690.7 | 1,368.1 | 1,550.6 |
| Net cash (debt) | −1,075.4 | −982.0 | −1,496.4 | −1,811.8 | −1,301.6 | −1,804.6 | −1,818.6 | −1,607.3 | −1,311.4 | −1,466.8 |
| Shareholders’ equity | 704.3 | 671.5 | 553.8 | 556.4 | 334.4 | 448.2 | 435.5 | 435.8 | 439.1 | 420.8 |
| Debt to equity | 1.69 | 1.73 | 2.85 | 3.40 | 3.98 | 4.11 | 4.33 | 3.88 | 3.12 | 3.68 |
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 | ||||||||||
| 3.8 | 2.0 | 0.1 | 0.1 | 50.3 | 50.1 | 75.2 | 91.1 | 83.5 | 79.9 | |
| Growth | −46.2% | −94.1% | −15.8% | +49,712.9% | −0.5% | +50.1% | +21.2% | −8.4% | −4.2% | |
| 15.2 | 15.8 | 10.7 | 10.4 | 14.3 | 11.6 | 10.6 | 10.5 | 10.7 | 11.3 | |
| n/a | n/a | n/a | n/a | n/a | 33.9 | 10.8 | 21.9 | 28.8 | 27.9 | |
| 11.0 | 6.6 | −0.3 | 0.0 | 0.0 | 0.0 | 0.3 | 0.1 | 0.1 | −0.1 | |
| −30.6 | 33.3 | 27.4 | 36.0 | −197.7 | 33.9 | 10.4 | 21.8 | 28.7 | 28.0 | |
| Growth | −17.7% | +31.1% | −649.7% | −69.3% | +109.6% | +31.3% | −2.5% | |||
| Per share | ||||||||||
| −1.73 | 0.18 | 0.67 | 2.45 | −19.33 | 1.85 | −1.00 | 0.35 | 1.19 | 0.03 | |
| −1.73 | 0.18 | 0.67 | 2.43 | −19.33 | 1.85 | −1.00 | 0.35 | 1.15 | 0.03 | |
| Growth | +272.2% | +262.7% | −895.5% | −154.1% | +228.6% | −97.4% | ||||
| 30.5 | 30.8 | 10.4 | 10.5 | 10.8 | 9.7 | 8.8 | 8.4 | 7.7 | 7.1 | |
| 30.5 | 31.1 | 10.5 | 10.6 | 10.8 | 9.8 | 8.8 | 8.6 | 7.9 | 7.4 | |
| Growth | +1.8% | −66.3% | +0.9% | +2.0% | −9.3% | −9.7% | −2.8% | −7.5% | −6.5% | |
† The diluted share count jumps at 2018, 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.