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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −252.5 | −200.3 | −159.3 | 28.4 | 154.1 | −37.4 | −241.1 | −174.9 | −20.4 | −138.5 | |
| Growth | +443.6% | −124.3% | ||||||||
| n/a | n/a | n/a | n/a | n/a | 3.5 | 3.6 | 3.2 | 1.6 | 1.3 | |
| Investment | ||||||||||
| −6.5 | −4.6 | −0.8 | −1.8 | −7.2 | −1.3 | −2.0 | −0.3 | n/a | n/a | |
| calc | −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% | ||||||||
| calc | n/a | −3.86 | −2.46 | 0.36 | 1.76 | −0.51 | −3.13 | −1.86 | n/a | n/a |
| −6.5 | −4.4 | −1.2 | −12.7 | −14.4 | −138.4 | −166.9 | 144.6 | 230.3 | 375.1 | |
| Financing | ||||||||||
| 226.2 | 206.8 | 105.4 | 89.4 | 223.9 | 51.9 | 54.3 | 69.6 | −187.0 | −273.7 | |
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.