Closing prices at the end of each trading day, from 19 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 | 5.2 | 41.0 | 3.1 | 289.6 | 0.7 | 915.0 | 1.2 | 371.2 | 37.3 | 3.5 |
| Growth | +693.9% | −92.4% | +9,169.8% | −99.8% | +127,154.9% | −99.9% | +30,885.5% | −89.9% | −90.6% | |
| Operating income | −68.1 | −64.6 | −158.9 | 46.7 | −354.4 | 373.5 | −673.2 | −222.5 | −466.6 | −664.6 |
| Net income | −23.2 | −68.4 | −165.0 | 66.9 | −348.9 | 377.7 | −650.2 | −153.6 | −366.3 | −581.6 |
| Growth | −621.8% | −272.2% | ||||||||
| EPS, diluted | n/a | −1.71 | −3.44 | 1.17 | −5.29 | 4.70 | −8.36 | −1.94 | −4.34 | −6.47 |
| Growth | −552.1% | −277.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,319.3% | −157.7% | −5,087.8% | 16.1% | −49,295.5% | 40.8% | −56,190.4% | −60.0% | −1,250.4% | −18,933.6% |
| Net margin | −448.8% | −166.7% | −5,281.1% | 23.1% | −48,520.9% | 41.3% | −54,271.7% | −41.4% | −981.5% | −16,569.8% |
| Free cash flow margin | −1,082.0% | −190.0% | −3,169.4% | 17.3% | −35,705.7% | 50.0% | −44,484.9% | −72.7% | −387.7% | −9,855.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −52.9 | −70.1 | −96.2 | 56.7 | −238.4 | 539.0 | −495.7 | −260.4 | −142.8 | −345.0 |
| Capital expenditure | −3.0 | −7.8 | −2.8 | −6.7 | −18.4 | −81.7 | −37.2 | −9.5 | −1.9 | −0.9 |
| Free cash flow | −55.9 | −77.9 | −99.0 | 50.0 | −256.7 | 457.3 | −532.9 | −269.8 | −144.7 | −345.9 |
| Growth | −613.5% | −216.5% | ||||||||
| Buybacks | n/a | n/a | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 315.5 | 239.8 | 456.6 | 943.8 | 1,168.6 | 923.0 | 211.9 | 389.5 | 298.3 | 347.6 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 347.6 |
| Shareholders’ equity | 232.8 | 187.8 | 392.2 | 939.4 | 1,664.2 | 2,399.5 | 1,875.5 | 1,882.8 | 1,932.1 | 1,921.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 |
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 | ||||||||||
| 315.5 | 239.8 | 456.6 | 943.8 | 1,168.6 | 923.0 | 211.9 | 389.5 | 298.3 | 347.6 | |
| 3.2 | 2.6 | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | 200.0 | 25.0 | 0.0 | |
| 21.0 | 18.9 | 18.5 | 31.3 | 42.2 | 137.6 | 163.6 | 151.9 | 134.1 | 115.9 | |
| 345.0 | 271.3 | 489.0 | 1,066.8 | 1,828.0 | 2,751.9 | 2,243.1 | 2,229.6 | 2,242.0 | 2,265.2 | |
| Growth | −21.3% | +80.2% | +118.1% | +71.4% | +50.5% | −18.5% | −0.6% | +0.6% | +1.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 |
| 112.1 | 83.5 | 96.8 | 127.3 | 163.7 | 352.4 | 367.6 | 346.8 | 310.0 | 343.4 | |
| Equity | ||||||||||
| −57.1 | −125.4 | −291.6 | −224.7 | −573.6 | −195.9 | −846.1 | −999.7 | −1,366.0 | −1,947.6 | |
| 232.8 | 187.8 | 392.2 | 939.4 | 1,664.2 | 2,399.5 | 1,875.5 | 1,882.8 | 1,932.1 | 1,921.8 | |
| Growth | −19.3% | +108.8% | +139.5% | +77.2% | +44.2% | −21.8% | +0.4% | +2.6% | −0.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 347.6 |
| 39.7 | 40.6 | 51.9 | 60.8 | 73.9 | 77.0 | 78.5 | 80.0 | 85.7 | 95.9 | |
| calc | 5.86 | 4.63 | 7.56 | 15.46 | 22.52 | 31.17 | 23.89 | 23.52 | 22.53 | 20.04 |
Lines marked calc are worked out here from filed figures; point at one for how.