Closing prices at the end of each trading day, from 1 Jun 2018. 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 | 412.0 | n/a | 77.3 | 83.9 | 81.5 | 17.8 | 14.8 | 9.2 | 9.4 | 9.5 |
| Growth | +8.5% | −2.8% | −78.1% | −16.7% | −38.3% | +2.5% | +0.8% | |||
| Operating income | −44.0 | 2.3 | 15.4 | −97.7 | −51.2 | −55.0 | −65.4 | n/a | n/a | n/a |
| Net income | −35.7 | 46.5 | 45.0 | −99.9 | −62.7 | 3.0 | −98.7 | n/a | n/a | n/a |
| Growth | −3.2% | −322.1% | −3,387.4% | |||||||
| EPS, diluted | −0.93 | 1.18 | 0.16 | −0.33 | −0.22 | −0.14 | −0.19 | −0.06 | 0.01 | 0.02 |
| Growth | −86.4% | −306.3% | +337.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.1% | n/a | 250.1% | 232.5% | 18.0% | 69.6% | −3.9% | n/a | n/a | n/a |
| Operating margin | −10.7% | n/a | 19.9% | −116.4% | −62.8% | −308.8% | −441.0% | n/a | n/a | n/a |
| Net margin | −8.7% | n/a | 58.2% | −119.2% | −76.9% | 16.9% | −665.0% | n/a | n/a | n/a |
| Free cash flow margin | −13.0% | n/a | 32.9% | 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 | 17.5 | 20.2 | 25.4 | −10.2 | 4.8 | −15.9 | −5.6 | −0.3 | 1.6 | 0.1 |
| Capital expenditure | −71.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −53.5 | 20.2 | 25.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +25.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 436.4 | 195.3 | 258.6 | 215.1 | 236.7 | 42.5 | 22.8 | 10.1 | 8.4 | 8.1 |
| Total debt | 0.0 | 39.2 | 6.0 | n/a | 3.0 | 1.6 | 3.0 | 3.9 | 2.7 | 3.2 |
| Net cash (debt) | 436.4 | 156.1 | 252.6 | n/a | 233.7 | 40.9 | 19.8 | 6.1 | 5.7 | 4.9 |
| Shareholders’ equity | 116.5 | 167.2 | 264.6 | 164.3 | 143.1 | 146.2 | 54.3 | n/a | n/a | n/a |
| Debt to equity | 0.00 | 0.23 | 0.02 | n/a | 0.02 | 0.01 | 0.06 | n/a | n/a | n/a |
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 | ||||||||||
| 196.9 | 195.3 | 211.4 | 157.6 | 118.8 | 26.8 | 22.8 | 10.1 | 8.4 | 8.1 | |
| 239.5 | n/a | 47.2 | 57.5 | 117.9 | 15.8 | n/a | n/a | n/a | n/a | |
| 13.6 | 24.5 | 18.1 | 17.9 | 21.0 | 12.0 | 13.7 | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.1 | |
| 88.0 | 168.4 | 165.9 | 157.5 | 144.5 | 2.7 | 1.9 | n/a | n/a | n/a | |
| 68.0 | 73.2 | 73.2 | 60.4 | 25.7 | 21.9 | n/a | n/a | n/a | n/a | |
| 953.0 | 977.4 | 910.2 | 1,020.8 | 1,049.7 | 970.2 | 176.0 | n/a | n/a | n/a | |
| Growth | +2.6% | −6.9% | +12.1% | +2.8% | −7.6% | −81.9% | ||||
| Liabilities | ||||||||||
| 0.0 | n/a | 6.0 | n/a | 1.5 | 1.6 | 3.0 | 3.9 | 2.7 | 0.5 | |
| 0.0 | 39.2 | 0.0 | n/a | 1.5 | n/a | n/a | n/a | n/a | 2.7 | |
| calc | 0.0 | 39.2 | 6.0 | n/a | 3.0 | 1.6 | 3.0 | 3.9 | 2.7 | 3.2 |
| 838.0 | 811.5 | 647.4 | 857.2 | 908.6 | 823.5 | 121.7 | n/a | n/a | n/a | |
| Equity | ||||||||||
| −3,424.1 | −3,316.7 | −3,271.8 | −3,371.8 | −3,419.1 | −3,415.8 | −3,509.0 | n/a | n/a | n/a | |
| 116.5 | 167.2 | 264.6 | 164.3 | 143.1 | 146.2 | 54.3 | n/a | n/a | n/a | |
| Growth | +43.5% | +58.2% | −37.9% | −12.9% | +2.1% | −62.9% | ||||
| Per share and net cash | ||||||||||
| calc | 436.4 | 156.1 | 252.6 | n/a | 233.7 | 40.9 | 19.8 | 6.1 | 5.7 | 4.9 |
| 38.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 3.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.