Closing prices at the end of each trading day, from 13 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 | 44.8 | 25.2 | 12.7 | 15.2 | 51.1 | 30.3 | 19.2 | 0.8 | 41.5 | 72.9 |
| Growth | −43.8% | −49.5% | +19.3% | +236.1% | −40.6% | −36.8% | −96.1% | +5,397.4% | +75.8% | |
| Operating income | −67.3 | −92.7 | −105.1 | −123.6 | −42.3 | −103.5 | −89.7 | −97.3 | −59.6 | −33.1 |
| Net income | −67.3 | −99.4 | −78.7 | −102.1 | −81.1 | −114.2 | −106.1 | −101.1 | −36.8 | −67.6 |
| Growth | ||||||||||
| EPS, diluted | −1.91 | −2.78 | −1.93 | −2.41 | −1.91 | −2.55 | −2.33 | −1.77 | −0.41 | −0.67 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −150.2% | −367.8% | −825.5% | −813.4% | −82.9% | −341.0% | −467.7% | −12,887.7% | −143.5% | −45.3% |
| Net margin | −150.1% | −394.5% | −618.1% | −672.1% | −158.8% | −376.3% | −553.6% | −13,385.3% | −88.6% | −92.7% |
| Free cash flow margin | −103.6% | −217.2% | −572.2% | −540.2% | −243.5% | −405.7% | −468.8% | −3,419.7% | 49.2% | −57.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −32.7 | −52.3 | −68.1 | −69.1 | −80.3 | −104.6 | −87.4 | −24.7 | 23.0 | −39.4 |
| Capital expenditure | −13.7 | −2.4 | −4.7 | −12.9 | −44.1 | −18.5 | −2.4 | −1.1 | −2.6 | −2.4 |
| Free cash flow | −46.4 | −54.7 | −72.9 | −82.1 | −124.3 | −123.1 | −89.9 | −25.8 | 20.4 | −41.8 |
| Growth | −304.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 254.6 | 256.4 | 451.5 | 340.5 | 241.1 | 185.6 | 93.2 | 136.7 | 143.3 | 61.5 |
| Shareholders’ equity | 272.8 | 264.9 | 409.3 | 315.1 | 283.8 | 221.3 | 118.0 | 84.7 | 131.0 | 75.9 |
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 | ||||||||||
| 254.6 | 256.4 | 451.5 | 340.5 | 241.1 | 185.6 | 93.2 | 136.7 | 143.3 | 61.5 | |
| 0.1 | 0.3 | 0.3 | 2.9 | 1.6 | 0.0 | 0.0 | n/a | n/a | n/a | |
| 16.9 | 7.2 | 8.7 | 23.7 | 71.7 | 78.8 | 63.6 | 54.7 | 45.9 | 38.8 | |
| 331.4 | 332.9 | 500.8 | 467.5 | 469.5 | 382.1 | 261.2 | 334.3 | 383.5 | 324.7 | |
| Growth | +0.4% | +50.5% | −6.7% | +0.4% | −18.6% | −31.6% | +28.0% | +14.7% | −15.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 249.6 | 252.5 | 248.8 | |
| Equity | ||||||||||
| −209.7 | −253.7 | −326.6 | −406.4 | −506.0 | n/a | n/a | n/a | n/a | n/a | |
| 272.8 | 264.9 | 409.3 | 315.1 | 283.8 | 221.3 | 118.0 | 84.7 | 131.0 | 75.9 | |
| Growth | −2.9% | +54.5% | −23.0% | −9.9% | −22.0% | −46.7% | −28.2% | +54.7% | −42.1% | |
| Per share and net cash | ||||||||||
| n/a | 36.0 | 42.4 | 42.5 | 42.8 | 45.5 | 45.7 | 71.8 | n/a | n/a | |
| calc | n/a | 7.37 | 9.65 | 7.42 | 6.63 | 4.87 | 2.58 | 1.18 | n/a | n/a |
† The number of shares outstanding jumps at 2023, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.