Closing prices at the end of each trading day, from 9 Feb 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 | 112.8 | 130.4 | 150.7 | 210.4 | 186.9 | 258.8 | 277.2 | 285.4 | 255.6 | 212.3 |
| Growth | +15.6% | +15.6% | +39.6% | −11.2% | +38.5% | +7.1% | +3.0% | −10.4% | −16.9% | |
| Operating income | −56.2 | −17.1 | −40.9 | −17.3 | −53.9 | −122.6 | −457.8 | −135.7 | −195.5 | −101.8 |
| Net income | −75.7 | −19.6 | −53.0 | −17.1 | −55.4 | −128.6 | −465.3 | −134.7 | −189.3 | −103.5 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | −13.92 | −3.69 | −3.91 | −1.95 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −49.8% | −13.1% | −27.2% | −8.2% | −28.9% | −47.4% | −165.2% | −47.5% | −76.5% | −48.0% |
| Net margin | −67.1% | −15.1% | −35.2% | −8.1% | −29.7% | −49.7% | −167.9% | −47.2% | −74.1% | −48.7% |
| Free cash flow margin | −30.4% | −17.9% | −16.5% | 1.5% | −7.0% | −16.1% | −19.9% | −0.3% | −4.1% | 4.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −32.5 | −22.1 | −19.0 | 11.5 | −7.6 | −38.5 | −53.9 | −0.2 | −8.8 | 9.3 |
| Capital expenditure | −1.8 | −1.2 | −5.9 | −8.3 | −5.4 | −3.1 | −1.2 | −0.7 | −1.6 | −0.5 |
| Free cash flow | −34.3 | −23.3 | −24.9 | 3.2 | −13.0 | −41.6 | −55.1 | −0.9 | −10.4 | 8.8 |
| Growth | −509.0% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −40.0 | 0.0 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.8 | 21.3 | 39.6 | 104.5 | 293.2 | 233.5 | 121.9 | 91.8 | 65.6 | 48.7 |
| Total debt | n/a | 57.0 | 46.7 | 0.0 | 174.0 | 184.4 | 226.0 | 257.5 | 218.6 | 212.6 |
| Net cash (debt) | n/a | −35.8 | −7.1 | 104.4 | 119.2 | 49.1 | −104.1 | −165.7 | −153.0 | −163.9 |
| Shareholders’ equity | −216.8 | −208.7 | 52.0 | 143.3 | 157.2 | 690.7 | 211.6 | 134.8 | 70.0 | −6.5 |
| Debt to equity | n/a | n/a | 0.90 | 0.00 | 1.11 | 0.27 | 1.07 | 1.91 | 3.12 | 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 | ||||||||||
| 22.8 | 21.3 | 39.6 | 104.5 | 293.2 | 233.5 | 121.9 | 91.8 | 65.6 | 48.7 | |
| n/a | 48.3 | 58.1 | 81.5 | 81.2 | 111.1 | 115.6 | 120.6 | 103.3 | 82.7 | |
| n/a | 7.3 | 10.2 | 14.3 | 13.9 | 11.3 | 5.9 | 3.3 | 2.6 | 2.0 | |
| n/a | n/a | n/a | n/a | 0.0 | 742.5 | 352.7 | 277.2 | 159.4 | 110.3 | |
| n/a | 100.8 | 153.8 | 224.3 | 422.5 | 1,263.8 | 691.2 | 574.1 | 392.7 | 285.6 | |
| Growth | +52.6% | +45.9% | +88.4% | +199.1% | −45.3% | −16.9% | −31.6% | −27.3% | ||
| Liabilities | ||||||||||
| n/a | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 57.0 | 46.7 | 0.0 | 174.0 | 184.4 | 226.0 | 257.5 | 218.6 | 212.6 | |
| calc | n/a | 57.0 | 46.7 | 0.0 | 174.0 | 184.4 | 226.0 | 257.5 | 218.6 | 212.6 |
| n/a | n/a | n/a | 81.0 | 265.3 | 573.1 | 479.6 | 439.3 | 322.7 | 292.1 | |
| Equity | ||||||||||
| n/a | −268.4 | −321.5 | −338.6 | −394.1 | −522.6 | −976.6 | −1,111.3 | −1,300.6 | −1,404.1 | |
| −216.8 | −208.7 | 52.0 | 143.3 | 157.2 | 690.7 | 211.6 | 134.8 | 70.0 | −6.5 | |
| Growth | +175.6% | +9.7% | +339.4% | −69.4% | −36.3% | −48.1% | −109.3% | |||
| Per share and net cash | ||||||||||
| calc | n/a | −35.8 | −7.1 | 104.4 | 119.2 | 49.1 | −104.1 | −165.7 | −153.0 | −163.9 |
| n/a | 3.4 | 22.5 | 22.5 | 27.9 | 33.5 | 33.6 | 39.7 | 51.3 | 54.5 | |
| calc | n/a | −60.68 | 2.31 | 6.38 | 5.64 | 20.60 | 6.30 | 3.39 | 1.37 | −0.12 |
Lines marked calc are worked out here from filed figures; point at one for how.