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 | 189.5 | 1.6 | 0.0 | 356.1 | 475.8 | 326.6 | 211.0 | 257.2 | 26.4 | 42.2 |
| Growth | −99.2% | −100.0% | +33.6% | −31.4% | −35.4% | +21.9% | −89.7% | +59.8% | ||
| Operating income | −115.9 | −232.1 | −204.4 | 107.8 | 156.3 | −263.9 | −256.9 | −203.2 | −199.7 | −181.1 |
| Net income | −127.3 | −238.2 | −209.3 | 89.8 | 132.2 | −287.1 | −291.8 | −237.9 | 28.5 | 168.0 |
| Growth | +47.2% | −317.1% | +489.4% | |||||||
| EPS, diluted | n/a | −4.48 | −3.22 | 1.23 | 1.62 | −3.81 | −3.76 | −2.53 | 0.25 | 1.43 |
| Growth | +31.7% | −335.2% | +472.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −61.2% | −14,918.8% | n/a | 30.3% | 32.9% | −80.8% | −121.7% | −79.0% | −756.6% | −429.5% |
| Net margin | −67.2% | −15,306.6% | n/a | 25.2% | 27.8% | −87.9% | −138.2% | −92.5% | 108.0% | 398.4% |
| Free cash flow margin | −136.7% | −13,165.7% | n/a | 7.5% | 30.9% | −11.9% | −115.2% | −68.1% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −252.5 | −200.3 | −159.3 | 28.4 | 154.1 | −37.4 | −241.1 | −174.9 | −20.4 | −138.5 |
| Capital expenditure | −6.5 | −4.6 | −0.8 | −1.8 | −7.2 | −1.3 | −2.0 | −0.3 | n/a | n/a |
| Free cash flow | −259.1 | −204.9 | −160.1 | 26.5 | 146.9 | −38.7 | −243.2 | −175.2 | n/a | n/a |
| Growth | +453.7% | −126.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 124.9 | 126.9 | 72.4 | 177.7 | 541.2 | 417.2 | 63.5 | 102.9 | 126.0 | 88.9 |
| Total debt | n/a | n/a | 0.0 | 73.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | 72.4 | 104.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 20.5 | 30.5 | −38.6 | 105.2 | 281.0 | 97.7 | −137.4 | −193.4 | −132.0 | 61.0 |
| Debt to equity | n/a | n/a | n/a | 0.70 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 124.9 | 126.9 | 72.4 | 177.7 | 541.2 | 417.2 | 63.5 | 102.9 | 126.0 | 88.9 | |
| 1.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | 1.7 | 9.8 | 44.2 | 37.6 | 38.8 | 62.6 | 4.2 | 3.2 | |
| 10.8 | 12.8 | 6.7 | 5.8 | 10.1 | 7.8 | 8.8 | 5.1 | 2.6 | 1.3 | |
| 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | n/a | n/a | |
| 178.5 | 162.6 | 99.5 | 408.9 | 841.6 | 679.3 | 480.8 | 629.6 | 448.5 | 258.3 | |
| Growth | −8.9% | −38.8% | +311.1% | +105.8% | −19.3% | −29.2% | +30.9% | −28.8% | −42.4% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.0 | 73.7 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | 0.0 | 73.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| 159.1 | 132.1 | 138.1 | 303.7 | 560.7 | 581.6 | 618.3 | 823.0 | 580.5 | 197.3 | |
| Equity | ||||||||||
| −537.3 | −775.5 | −984.8 | −895.0 | −762.8 | −1,049.9 | −1,341.6 | −1,579.5 | −1,551.0 | −1,383.0 | |
| 20.5 | 30.5 | −38.6 | 105.2 | 281.0 | 97.7 | −137.4 | −193.4 | −132.0 | 61.0 | |
| Growth | +48.8% | −226.4% | +167.1% | −65.2% | −240.6% | |||||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | 72.4 | 104.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| 45.8 | 59.8 | 68.3 | 70.4 | 72.5 | 76.9 | 78.9 | 112.2 | 115.6 | 121.2 | |
| calc | 0.45 | 0.51 | −0.56 | 1.50 | 3.87 | 1.27 | −1.74 | −1.72 | −1.14 | 0.50 |
Lines marked calc are worked out here from filed figures; point at one for how.