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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −61.2% | −14,918.8% | n/a | 30.3% | 32.9% | −80.8% | −121.7% | −79.0% | −756.6% | −429.5% | |
| n/a | −15,314.0% | n/a | 26.1% | 28.5% | −87.9% | −138.2% | −92.6% | −816.2% | −434.2% | |
| −67.2% | −15,306.6% | n/a | 25.2% | 27.8% | −87.9% | −138.2% | −92.5% | 108.0% | 398.4% | |
| −136.7% | −13,165.7% | n/a | 7.5% | 30.9% | −11.9% | −115.2% | −68.1% | n/a | n/a | |
| Spending | ||||||||||
| 134.3% | 10,436.3% | n/a | 26.5% | 30.0% | 111.2% | 94.5% | 42.5% | 348.0% | 258.2% | |
| 27.2% | 4,582.5% | n/a | 38.5% | 29.2% | 52.0% | 94.0% | 74.6% | 475.5% | 238.6% | |
| 3.4% | 293.9% | n/a | 0.5% | 1.5% | 0.4% | 1.0% | 0.1% | n/a | n/a | |
| n/a | n/a | n/a | 3.2% | 2.6% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −620.3% | −780.0% | n/a | 85.4% | 47.1% | −293.8% | n/a | n/a | n/a | 275.4% | |
| −71.3% | −146.5% | −210.5% | 22.0% | 15.7% | −42.3% | −60.7% | −37.8% | 6.4% | 65.0% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.70 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 89.2% | 81.2% | 138.8% | 74.3% | 66.6% | 85.6% | 128.6% | 130.7% | 129.4% | 76.4% | |