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 | 9.1 | 11.9 | 14.5 | 14.7 | 11.3 | 5.7 | 4.8 | 15.7 | 4.2 | 5.6 |
| Growth | +31.1% | +22.1% | +1.2% | −23.3% | −49.4% | −15.1% | +224.7% | −73.6% | +35.8% | |
| Operating income | −116.0 | −145.0 | −166.2 | −171.0 | −158.8 | −98.6 | −96.6 | −76.4 | −116.6 | −147.1 |
| Net income | −114.5 | −147.7 | −166.1 | −172.0 | −159.6 | −97.8 | 96.3 | 72.7 | −113.9 | −146.9 |
| Growth | −24.5% | −256.7% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | −1.78 | −1.24 | −0.76 | −1.17 | −1.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1,277.3% | −1,217.4% | −1,143.3% | −1,162.8% | −1,408.7% | −1,727.6% | −1,994.9% | −486.0% | −2,808.7% | −2,609.2% |
| Net margin | −1,260.8% | −1,240.2% | −1,142.4% | −1,169.5% | −1,415.0% | −1,713.5% | 1,987.5% | 462.3% | −2,744.4% | −2,607.3% |
| Free cash flow margin | −743.4% | −1,020.7% | −972.2% | −1,046.5% | −1,493.4% | −1,912.3% | −1,164.7% | −510.7% | −2,573.2% | −2,159.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −59.5 | −114.3 | −136.6 | −148.3 | −165.6 | −108.2 | −55.7 | −79.7 | −104.5 | −121.2 |
| Capital expenditure | −8.0 | −7.2 | −4.7 | −5.6 | −2.8 | −0.9 | −0.8 | −0.7 | −2.3 | −0.5 |
| Free cash flow | −67.5 | −121.6 | −141.3 | −153.9 | −168.4 | −109.2 | −56.4 | −80.3 | −106.8 | −121.7 |
| Growth | ||||||||||
| Buybacks | −0.1 | −0.0 | −0.5 | 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 | 256.5 | 137.9 | 140.6 | 193.3 | 196.4 | 77.3 | 209.2 | 141.4 | 32.5 | 194.2 |
| Total debt | 4.0 | 1.8 | 2.8 | 1.5 | 1.3 | 0.5 | n/a | n/a | n/a | n/a |
| Net cash (debt) | 252.4 | 136.1 | 137.7 | 191.8 | 195.1 | 76.8 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 242.8 | 129.9 | 138.9 | 193.2 | 205.5 | 99.3 | 194.5 | 140.2 | 27.4 | 168.8 |
| Debt to equity | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 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 | ||||||||||
| −1,277.3% | −1,217.4% | −1,143.3% | −1,162.8% | −1,408.7% | −1,727.6% | −1,994.9% | −486.0% | −2,808.7% | −2,609.2% | |
| −1,260.8% | −1,240.2% | −1,142.3% | −1,165.4% | −1,415.1% | −1,720.2% | −1,986.0% | −462.4% | −2,743.0% | −2,598.6% | |
| −1,260.8% | −1,240.2% | −1,142.4% | −1,169.5% | −1,415.0% | −1,713.5% | 1,987.5% | 462.3% | −2,744.4% | −2,607.3% | |
| −743.4% | −1,020.7% | −972.2% | −1,046.5% | −1,493.4% | −1,912.3% | −1,164.7% | −510.7% | −2,573.2% | −2,159.6% | |
| Spending | ||||||||||
| 867.8% | 883.6% | 737.2% | 690.1% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 385.3% | 300.9% | 284.8% | 301.9% | 311.1% | 534.7% | 502.1% | 187.6% | 692.3% | 581.8% | |
| 88.0% | 60.8% | 32.4% | 37.9% | 24.7% | 15.9% | 15.6% | 4.3% | 56.3% | 9.4% | |
| Returns | ||||||||||
| −47.2% | −113.7% | −119.6% | −89.0% | −77.6% | −98.5% | 49.5% | 51.9% | −416.0% | −87.1% | |
| −39.8% | −83.1% | −96.7% | −71.2% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Balance and payout | ||||||||||
| 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 32.5% | n/a | n/a | n/a | n/a | n/a | n/a | |