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 | 1.5 | 181.2 | 207.7 | 335.0 | 294.6 | 211.7 | 292.5 | 194.6 | 160.2 | 236.2 |
| Growth | +11,706.3% | +14.6% | +61.3% | −12.0% | −28.2% | +38.2% | −33.5% | −17.7% | +47.5% | |
| Operating income | −136.5 | −76.7 | −178.2 | −286.3 | −377.8 | −264.5 | −80.8 | −46.3 | −50.5 | 23.5 |
| Net income | −135.7 | −73.7 | −143.6 | −279.7 | −384.8 | −282.0 | −94.2 | −51.9 | −69.4 | −5.3 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −2.36 | −2.78 | −1.70 | −0.52 | −0.28 | −0.33 | −0.02 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −8,889.9% | −42.3% | −85.8% | −85.5% | −128.2% | −125.0% | −27.6% | −23.8% | −31.5% | 9.9% |
| Net margin | −8,843.5% | −40.7% | −69.1% | −83.5% | −130.6% | −133.3% | −32.2% | −26.7% | −43.3% | −2.3% |
| Free cash flow margin | 3,599.0% | −31.9% | −47.7% | −78.8% | −37.6% | −119.5% | −25.1% | −12.0% | −25.4% | 28.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 57.9 | −56.2 | −97.5 | −257.4 | −110.4 | −253.0 | −73.2 | −23.4 | −40.7 | 68.0 |
| Capital expenditure | −2.7 | −1.6 | −1.6 | −6.7 | −0.3 | −0.1 | −0.1 | 0.0 | −0.0 | −0.3 |
| Free cash flow | 55.2 | −57.8 | −99.1 | −264.1 | −110.7 | −253.0 | −73.3 | −23.4 | −40.7 | 67.7 |
| Growth | −204.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 187.3 | 70.2 | 104.6 | 147.4 | 228.7 | 149.8 | 90.5 | 42.9 | 51.9 | 184.8 |
| Total debt | n/a | n/a | 15.0 | 75.8 | 96.4 | 97.5 | 66.1 | 34.7 | 38.7 | 48.3 |
| Net cash (debt) | n/a | n/a | 89.6 | 71.6 | 132.3 | 52.3 | 24.4 | 8.2 | 13.2 | 136.6 |
| Shareholders’ equity | 68.1 | 122.6 | 635.9 | 392.9 | 244.4 | 74.0 | 5.2 | −30.6 | −49.2 | 32.6 |
| Debt to equity | n/a | n/a | 0.02 | 0.19 | 0.39 | 1.32 | 12.63 | n/a | n/a | 1.48 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 57.9 | −56.2 | −97.5 | −257.4 | −110.4 | −253.0 | −73.2 | −23.4 | −40.7 | 68.0 | |
| Growth | −197.0% | |||||||||
| 0.3 | 0.6 | 0.9 | 2.2 | 2.1 | 1.9 | 1.7 | n/a | n/a | n/a | |
| Investment | ||||||||||
| −2.7 | −1.6 | −1.6 | −6.7 | −0.3 | −0.1 | −0.1 | 0.0 | −0.0 | −0.3 | |
| calc | 55.2 | −57.8 | −99.1 | −264.1 | −110.7 | −253.0 | −73.3 | −23.4 | −40.7 | 67.7 |
| Growth | −204.6% | |||||||||
| calc | n/a | n/a | n/a | −2.23 | −0.80 | −1.52 | −0.40 | −0.12 | −0.19 | 0.26 |
| 12.7 | −177.3 | 36.6 | 211.2 | −40.0 | 39.9 | −0.1 | 0.0 | −0.0 | −7.9 | |
| Financing | ||||||||||
| 66.9 | 116.2 | 96.6 | 89.0 | 231.7 | 133.7 | 14.6 | −25.2 | 49.7 | 72.9 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.