Closing prices at the end of each trading day, from 11 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 | 254.1 | 255.1 | 321.1 | 410.9 | 644.3 | 776.3 | 766.9 | 716.3 | 617.6 | 376.9 |
| Growth | +0.4% | +25.9% | +28.0% | +56.8% | +20.5% | −1.2% | −6.6% | −13.8% | −39.0% | |
| Operating income | −40.1 | −19.0 | −6.2 | 17.8 | 56.8 | 78.1 | 9.0 | −67.7 | −737.1 | −116.9 |
| Net income | −42.2 | −20.3 | −14.9 | −9.6 | −6.2 | −1.5 | 266.6 | 18.2 | −837.1 | −103.4 |
| Growth | −93.2% | −4,704.3% | ||||||||
| EPS, diluted | n/a | n/a | n/a | −0.08 | −0.05 | −0.01 | 1.34 | −0.34 | −8.10 | −0.96 |
| Growth | −125.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.9% | 68.6% | 75.1% | 77.6% | 68.1% | 67.2% | 74.3% | 68.5% | 70.7% | 59.6% |
| Operating margin | −15.8% | −7.4% | −1.9% | 4.3% | 8.8% | 10.1% | 1.2% | −9.5% | −119.4% | −31.0% |
| Net margin | −16.6% | −8.0% | −4.6% | −2.3% | −1.0% | −0.2% | 34.8% | 2.5% | −135.5% | −27.4% |
| Free cash flow margin | −0.2% | 10.0% | 13.7% | 17.3% | 24.1% | 23.1% | 19.9% | 22.8% | 8.1% | −3.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.3 | 51.6 | 75.1 | 113.4 | 236.4 | 273.2 | 255.7 | 246.2 | 125.2 | 15.5 |
| Capital expenditure | −24.7 | −26.1 | −31.2 | −42.3 | −81.3 | −94.2 | −103.1 | −83.1 | −75.0 | −28.1 |
| Free cash flow | −0.4 | 25.4 | 43.9 | 71.1 | 155.1 | 179.0 | 152.6 | 163.1 | 50.3 | −12.6 |
| Growth | +72.7% | +61.9% | +118.2% | +15.4% | −14.7% | +6.9% | −69.2% | −125.1% | ||
| Buybacks | n/a | n/a | n/a | −20.0 | 0.0 | −300.0 | −323.5 | −334.8 | −2.6 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 77.3 | 126.5 | 374.7 | 387.5 | 479.9 | 854.1 | 473.7 | 135.8 | 161.5 | 31.1 |
| Shareholders’ equity | 221.9 | 391.1 | 410.6 | 498.8 | 609.6 | 1,106.9 | 1,116.6 | 944.6 | 193.0 | 119.6 |
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 | ||||||||||
| 24.3 | 51.6 | 75.1 | 113.4 | 236.4 | 273.2 | 255.7 | 246.2 | 125.2 | 15.5 | |
| Growth | +112.5% | +45.7% | +51.0% | +108.5% | +15.6% | −6.4% | −3.7% | −49.1% | −87.6% | |
| 9.9 | 13.8 | 16.8 | 24.2 | 32.6 | 49.6 | 64.1 | 105.3 | n/a | n/a | |
| Investment | ||||||||||
| −24.7 | −26.1 | −31.2 | −42.3 | −81.3 | −94.2 | −103.1 | −83.1 | −75.0 | −28.1 | |
| calc | −0.4 | 25.4 | 43.9 | 71.1 | 155.1 | 179.0 | 152.6 | 163.1 | 50.3 | −12.6 |
| Growth | +72.7% | +61.9% | +118.2% | +15.4% | −14.7% | +6.9% | −69.2% | −125.1% | ||
| calc | n/a | n/a | n/a | 0.60 | 1.24 | 1.27 | 1.02 | 1.27 | 0.49 | −0.12 |
| −6.0 | −136.2 | −82.5 | −703.4 | −732.8 | −365.8 | 104.9 | 268.7 | 11.3 | 282.3 | |
| Financing | ||||||||||
| −8.7 | 134.2 | 256.4 | 603.5 | 588.6 | 466.7 | −744.8 | −852.8 | −109.1 | −428.5 | |
| n/a | n/a | n/a | −20.0 | 0.0 | −300.0 | −323.5 | −334.8 | −2.6 | 0.0 | |
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.