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 | 26.4 | 25.2 | 20.7 | 48.8 | 17.8 | 157.2 | 270.8 | 331.4 | 450.7 | 874.8 |
| Growth | −4.4% | −18.0% | +136.5% | −63.5% | +782.4% | +72.3% | +22.4% | +36.0% | +94.1% | |
| Operating income | −48.6 | −57.4 | −94.2 | −99.5 | −174.8 | −177.7 | −148.4 | −103.7 | −2.5 | 341.0 |
| Net income | −55.1 | −65.8 | −101.3 | −108.9 | −182.8 | −184.1 | −247.1 | −226.5 | −88.9 | 263.9 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.09 | −1.03 | −1.33 | −1.18 | −0.43 | 1.21 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −184.4% | −227.9% | −456.2% | −203.7% | −981.1% | −113.1% | −54.8% | −31.3% | −0.6% | 39.0% |
| Net margin | −209.3% | −261.2% | −490.3% | −223.0% | −1,026.4% | −117.1% | −91.2% | −68.4% | −19.7% | 30.2% |
| Free cash flow margin | −222.8% | −164.7% | −450.0% | −184.1% | −761.4% | −92.0% | −60.3% | −29.4% | −11.8% | 39.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −53.4 | −41.1 | −92.6 | −89.6 | −135.1 | −142.2 | −161.9 | −95.1 | −52.0 | 347.4 |
| Capital expenditure | −5.3 | −0.3 | −0.4 | −0.3 | −0.5 | −2.4 | −1.4 | −2.2 | −1.1 | −2.5 |
| Free cash flow | −58.7 | −41.5 | −92.9 | −89.9 | −135.6 | −144.5 | −163.2 | −97.3 | −53.1 | 344.9 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.1 | 50.3 | 26.7 | 114.2 | 272.1 | 504.4 | 304.8 | 110.6 | 104.7 | 89.7 |
| Total debt | 23.0 | 23.0 | 30.0 | 0.0 | 119.7 | 136.1 | 231.6 | 303.2 | 314.9 | 0.0 |
| Net cash (debt) | −0.9 | 27.3 | −3.3 | 114.2 | 152.4 | 368.3 | 73.1 | −192.6 | −210.2 | 89.7 |
| Shareholders’ equity | 1.6 | 83.8 | 49.2 | 38.3 | −19.3 | −107.0 | −294.6 | −455.5 | −475.9 | −119.2 |
| Debt to equity | 14.58 | 0.27 | 0.61 | 0.00 | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −53.4 | −41.1 | −92.6 | −89.6 | −135.1 | −142.2 | −161.9 | −95.1 | −52.0 | 347.4 | |
| Growth | ||||||||||
| 0.5 | 0.7 | 0.8 | 0.7 | 0.7 | 0.8 | 1.4 | 1.7 | 1.2 | 1.4 | |
| Investment | ||||||||||
| −5.3 | −0.3 | −0.4 | −0.3 | −0.5 | −2.4 | −1.4 | −2.2 | −1.1 | −2.5 | |
| calc | −58.7 | −41.5 | −92.9 | −89.9 | −135.6 | −144.5 | −163.2 | −97.3 | −53.1 | 344.9 |
| Growth | ||||||||||
| calc | −0.80 | −0.49 | −0.90 | −0.78 | −0.81 | −0.81 | −0.88 | −0.51 | −0.26 | 1.58 |
| 23.3 | −64.6 | 4.8 | 77.9 | −6.9 | 15.8 | −128.2 | −131.5 | 52.6 | −13.7 | |
| Financing | ||||||||||
| 23.3 | 135.7 | 62.5 | 99.1 | 300.6 | 359.7 | 88.0 | 32.5 | −5.8 | −349.9 | |
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.