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 | 69.9 | 43.0 | 94.4 | 117.9 | 0.0 | 0.0 | 14.2 | 26.8 | 36.5 | 54.0 |
| Growth | −38.5% | +119.4% | +24.9% | −100.0% | +88.4% | +36.1% | +48.0% | |||
| Operating income | −201.0 | −320.8 | −362.5 | −316.3 | −335.9 | −378.4 | −389.0 | −391.5 | −425.7 | −472.1 |
| Net income | −198.5 | −314.7 | −346.0 | −411.5 | −327.4 | 1,604.7 | −231.8 | −352.1 | 673.7 | −412.8 |
| Growth | −114.4% | −161.3% | ||||||||
| EPS, diluted | n/a | n/a | n/a | −6.86 | −4.74 | 26.55 | −4.23 | −6.33 | 11.64 | −7.12 |
| Growth | −115.9% | −161.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −287.6% | −745.8% | −384.0% | −268.2% | n/a | n/a | −2,732.1% | −1,459.5% | −1,166.5% | −873.9% |
| Net margin | −284.0% | −731.6% | −366.6% | −349.0% | n/a | n/a | −1,627.8% | −1,312.6% | 1,845.9% | −764.0% |
| Free cash flow margin | 41.0% | −673.9% | −329.9% | −324.5% | n/a | n/a | −2,207.6% | −1,107.5% | −1,072.7% | −698.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.6 | −285.2 | −304.4 | −370.6 | −290.8 | −407.3 | −309.5 | −296.1 | −389.8 | −373.0 |
| Capital expenditure | −9.9 | −4.6 | −7.0 | −12.0 | −14.1 | −5.7 | −4.9 | −1.0 | −1.7 | −4.3 |
| Free cash flow | 28.6 | −289.9 | −311.4 | −382.7 | −304.9 | −413.1 | −314.4 | −297.1 | −391.5 | −377.3 |
| Growth | −1,111.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 160.8 | 102.7 | 70.5 | 80.9 | 127.4 | 203.1 | 139.3 | 88.2 | 76.2 | 89.1 |
| Shareholders’ equity | 358.6 | 375.5 | 687.5 | 640.5 | 399.5 | 1,292.0 | 1,100.8 | 811.0 | 1,541.0 | 1,193.1 |
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 | ||||||||||
| 160.8 | 102.7 | 70.5 | 80.9 | 127.4 | 203.1 | 139.3 | 88.2 | 76.2 | 89.1 | |
| n/a | 0.0 | 0.9 | 7.3 | 14.7 | 0.0 | 8.5 | 19.1 | 27.6 | 32.9 | |
| 25.3 | 24.4 | 24.3 | 31.5 | 30.8 | 28.9 | 23.0 | 15.4 | 11.7 | 10.8 | |
| 619.1 | 614.4 | 858.5 | 890.7 | 853.0 | 1,437.7 | 1,238.7 | 937.1 | 1,663.2 | 1,297.2 | |
| Growth | −0.8% | +39.7% | +3.8% | −4.2% | +68.6% | −13.8% | −24.3% | +77.5% | −22.0% | |
| Liabilities | ||||||||||
| 260.5 | 238.9 | 170.9 | 250.2 | 453.5 | 145.8 | 137.9 | 126.1 | 122.2 | 104.1 | |
| Equity | ||||||||||
| −483.2 | −798.1 | −1,104.6 | −1,516.1 | −1,843.5 | −238.8 | −470.6 | −822.6 | −148.9 | −561.7 | |
| 358.6 | 375.5 | 687.5 | 640.5 | 399.5 | 1,292.0 | 1,100.8 | 811.0 | 1,541.0 | 1,193.1 | |
| Growth | +4.7% | +83.1% | −6.8% | −37.6% | +223.4% | −14.8% | −26.3% | +90.0% | −22.6% | |
| Per share and net cash | ||||||||||
| 42.2 | 48.8 | 58.2 | 68.4 | 69.3 | 54.3 | 55.0 | 55.9 | 57.2 | 58.4 | |
| calc | 8.49 | 7.69 | 11.81 | 9.36 | 5.77 | 23.78 | 20.00 | 14.50 | 26.96 | 20.41 |
Lines marked calc are worked out here from filed figures; point at one for how.