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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −287.6% | −745.8% | −384.0% | −268.2% | n/a | n/a | −2,732.1% | −1,459.5% | −1,166.5% | −873.9% | |
| −284.0% | −731.6% | −366.6% | −255.6% | n/a | n/a | −1,627.8% | −1,312.6% | 1,967.1% | −765.9% | |
| −284.0% | −731.6% | −366.6% | −349.0% | n/a | n/a | −1,627.8% | −1,312.6% | 1,845.9% | −764.0% | |
| 41.0% | −673.9% | −329.9% | −324.5% | n/a | n/a | −2,207.6% | −1,107.5% | −1,072.7% | −698.3% | |
| Spending | ||||||||||
| 315.0% | 680.5% | 361.6% | 181.7% | n/a | n/a | 1,965.7% | 1,101.8% | 825.5% | 628.4% | |
| 72.6% | 165.4% | 120.9% | 86.5% | n/a | n/a | 854.4% | 447.0% | 429.6% | 333.7% | |
| 14.2% | 10.8% | 7.4% | 10.2% | n/a | n/a | 34.3% | 3.7% | 4.6% | 8.0% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.2% | n/a | |
| Returns | ||||||||||
| −55.3% | −83.8% | −50.3% | −64.2% | −81.9% | 124.2% | −21.1% | −43.4% | 43.7% | −34.6% | |
| −32.1% | −51.2% | −40.3% | −46.2% | −38.4% | 111.6% | −18.7% | −37.6% | 40.5% | −31.8% | |
| Balance and payout | ||||||||||
| 42.1% | 38.9% | 19.9% | 28.1% | 53.2% | 10.1% | 11.1% | 13.5% | 7.3% | 8.0% | |