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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.6 | 1.5 | 10.6 | 13.4 | 7.0 | 7.8 | 51.2 | 266.7 | 363.6 | 720.1 |
| Growth | −66.8% | +591.6% | +26.4% | −48.0% | +11.9% | +557.9% | +421.2% | +36.3% | +98.0% | |
| Operating income | −72.9 | −111.5 | −154.8 | −226.7 | −330.6 | −451.8 | −561.8 | −455.5 | −278.8 | −136.3 |
| Net income | −68.5 | −123.9 | −130.1 | −218.0 | −419.0 | −383.6 | −583.2 | −481.4 | −378.1 | −228.0 |
| Growth | ||||||||||
| EPS, diluted | −2.58 | −3.68 | n/a | n/a | n/a | −7.00 | −10.40 | −8.55 | −6.53 | −3.76 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | 100.0% | 100.0% | 54.7% | 76.3% | 83.4% | 87.8% | 86.8% |
| Operating margin | −1,583.2% | −7,290.3% | −1,462.6% | −1,695.1% | −4,755.1% | −5,808.6% | −1,097.9% | −170.8% | −76.7% | −18.9% |
| Net margin | −1,487.3% | −8,097.8% | −1,229.5% | −1,630.0% | −6,025.5% | −4,931.6% | −1,139.6% | −180.5% | −104.0% | −31.7% |
| Free cash flow margin | −1,321.1% | −6,277.1% | −1,336.8% | −1,354.0% | −4,191.1% | −5,674.4% | −997.0% | −176.1% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −60.2 | −95.1 | −138.8 | −175.9 | −271.5 | −417.6 | −495.7 | −467.4 | −306.2 | 53.9 |
| Capital expenditure | −0.7 | −0.9 | −2.6 | −5.2 | −19.9 | −23.7 | −14.5 | −2.4 | n/a | n/a |
| Free cash flow | −60.9 | −96.0 | −141.5 | −181.1 | −291.4 | −441.4 | −510.2 | −469.8 | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −21.6 | −105.3 | 0.0 | 0.0 | −17.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 180.3 | 195.4 | 277.9 | 598.1 | 584.5 | 446.3 | 444.8 | 392.2 | 559.5 | 616.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 98.0 | 387.6 | 223.0 | 365.1 | 385.3 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 348.3 | 57.2 | 169.2 | 194.5 | 230.8 |
| Shareholders’ equity | 176.6 | 187.2 | 280.1 | 597.1 | 838.7 | 883.6 | 263.3 | −145.7 | −105.7 | −162.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.11 | 1.47 | n/a | n/a | n/a |
In millions of EUR, 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 | ||||||||||
| 180.3 | 195.4 | 277.9 | 598.1 | 584.5 | 446.3 | 444.8 | 392.2 | 559.5 | 616.0 | |
| n/a | n/a | n/a | n/a | 0.0 | 75.4 | 130.7 | 208.9 | 295.6 | 301.5 | |
| 2.4 | 2.6 | 4.3 | 45.1 | 108.1 | 126.0 | 129.1 | 110.6 | 98.7 | 146.5 | |
| 3.5 | 3.5 | 3.5 | 3.5 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 190.1 | 211.0 | 319.0 | 676.7 | 979.8 | 1,084.9 | 1,089.7 | 825.6 | 1,179.5 | 1,302.6 | |
| Growth | +11.0% | +51.2% | +112.2% | +44.8% | +10.7% | +0.4% | −24.2% | +42.9% | +10.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 98.0 | 387.6 | 223.0 | 365.1 | 385.3 | |
| calc | n/a | n/a | n/a | n/a | n/a | 98.0 | 387.6 | 223.0 | 365.1 | 385.3 |
| 13.5 | 23.8 | 38.9 | 79.6 | 141.1 | 201.3 | 826.4 | 971.3 | 1,285.2 | 1,465.4 | |
| Equity | ||||||||||
| 176.6 | 187.2 | 280.1 | 597.1 | 838.7 | 883.6 | 263.3 | −145.7 | −105.7 | −162.8 | |
| Growth | +6.0% | +49.6% | +113.2% | +40.5% | +5.4% | −70.2% | −155.3% | |||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 348.3 | 57.2 | 169.2 | 194.5 | 230.8 |
| n/a | 37.0 | 42.1 | 48.0 | 53.8 | 56.9 | 57.2 | 57.7 | 60.7 | 62.0 | |
| calc | n/a | 5.06 | 6.65 | 12.44 | 15.60 | 15.52 | 4.61 | −2.52 | −1.74 | −2.63 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in EUR as filed; the screener converts to dollars.