Closing prices at the end of each trading day, from 14 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 | 85.3 | 121.3 | 96.6 | 105.7 | 103.9 | 104.5 | 81.9 | 102.4 | 69.7 | 99.4 |
| Growth | +42.2% | −20.4% | +9.5% | −1.7% | +0.6% | −21.7% | +25.1% | −31.9% | +42.5% | |
| Operating income | −18.1 | −4.9 | −20.8 | −25.4 | −39.8 | −88.1 | −145.3 | −162.9 | −183.3 | −103.5 |
| Net income | −21.1 | −8.0 | −27.3 | −39.1 | −51.4 | −114.2 | −173.5 | −177.7 | −324.2 | −90.9 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.21 | −0.39 | −0.58 | −0.59 | −1.08 | −0.30 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.4% | 34.3% | 30.7% | 21.1% | 20.2% | 13.4% | −16.3% | −21.3% | −31.5% | 5.5% |
| Operating margin | −21.2% | −4.0% | −21.5% | −24.1% | −38.3% | −84.3% | −177.5% | −159.1% | −262.9% | −104.1% |
| Net margin | −24.8% | −6.6% | −28.3% | −36.9% | −49.5% | −109.3% | −211.9% | −173.6% | −465.0% | −91.5% |
| Free cash flow margin | −7.8% | −10.6% | −43.0% | −26.6% | −53.5% | −89.6% | −202.9% | −142.4% | −192.1% | −66.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.9 | −9.8 | −31.7 | −14.2 | −42.9 | −80.5 | −132.2 | −104.6 | −108.1 | −56.2 |
| Capital expenditure | −2.8 | −3.1 | −9.9 | −13.9 | −12.6 | −13.2 | −33.9 | −41.2 | −25.8 | −9.8 |
| Free cash flow | −6.7 | −12.8 | −41.5 | −28.2 | −55.6 | −93.6 | −166.1 | −145.8 | −133.9 | −66.0 |
| Growth | ||||||||||
| Dividends paid | −3.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 72.6 | 60.3 | 192.2 | 147.8 | 763.4 | 1,123.9 | 913.7 | 751.1 | 603.9 | 527.1 |
| Shareholders’ equity | 124.8 | 119.9 | 282.6 | 250.3 | 900.9 | 1,327.0 | 1,158.9 | 991.2 | 673.0 | 589.9 |
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 | ||||||||||
| 72.6 | 60.3 | 192.2 | 147.8 | 763.4 | 1,123.9 | 913.7 | 751.1 | 603.9 | 527.1 | |
| 14.9 | 23.1 | 38.5 | 49.3 | 56.8 | 46.4 | 48.7 | 58.6 | 32.0 | 24.2 | |
| 17.2 | 17.3 | 29.3 | 30.1 | 28.5 | 51.5 | 58.1 | 45.9 | 56.4 | 43.8 | |
| 15.7 | 15.3 | 21.6 | 42.8 | 49.3 | 56.1 | 82.4 | n/a | n/a | n/a | |
| 40.6 | 40.6 | 40.3 | 40.3 | 40.3 | 64.3 | 64.3 | 40.3 | 0.0 | n/a | |
| 183.4 | 177.7 | 346.1 | 340.3 | 975.6 | 1,440.9 | 1,247.1 | 1,077.5 | 777.3 | 682.4 | |
| Growth | −3.2% | +94.8% | −1.7% | +186.7% | +47.7% | −13.5% | −13.6% | −27.9% | −12.2% | |
| Liabilities | ||||||||||
| 61.9 | 57.8 | 63.5 | 90.1 | 74.7 | 112.7 | 88.2 | 86.3 | 104.3 | 92.5 | |
| Equity | ||||||||||
| −1,149.1 | −1,157.4 | −1,184.4 | −1,223.9 | −1,275.5 | −1,387.6 | −1,560.8 | −1,737.5 | −2,060.8 | −2,151.8 | |
| 124.8 | 119.9 | 282.6 | 250.3 | 900.9 | 1,327.0 | 1,158.9 | 991.2 | 673.0 | 589.9 | |
| Growth | −4.0% | +135.8% | −11.4% | +260.0% | +47.3% | −12.7% | −14.5% | −32.1% | −12.3% | |
| Per share and net cash | ||||||||||
| n/a | 178.1 | 231.8 | 233.5 | 282.1 | 297.7 | 298.4 | 298.9 | n/a | 300.8 | |
| calc | n/a | 0.67 | 1.22 | 1.07 | 3.19 | 4.46 | 3.88 | 3.32 | n/a | 1.96 |
Lines marked calc are worked out here from filed figures; point at one for how.