Closing prices at the end of each trading day, from 8 Dec 2017. 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 | 0.0 | 0.0 | 129.1 | 26.3 | 335.6 | 48.7 | 105.1 | 330.5 | 0.0 | 0.0 |
| Growth | −79.6% | +1,174.9% | −85.5% | +115.9% | +214.6% | −100.0% | ||||
| Operating income | −87.4 | −90.1 | −46.4 | −213.2 | 62.7 | −295.8 | −340.7 | −196.7 | −487.3 | −555.3 |
| Net income | −86.7 | −88.2 | −36.2 | −197.6 | 71.1 | −290.6 | −326.0 | −145.2 | −422.8 | −512.5 |
| Growth | −508.5% | |||||||||
| EPS, diluted | n/a | n/a | −0.39 | −2.07 | 0.63 | −2.39 | −2.60 | −1.06 | −2.57 | −2.97 |
| Growth | −479.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −35.9% | −810.0% | 18.7% | −607.8% | −324.3% | −59.5% | n/a | n/a |
| Net margin | n/a | n/a | −28.1% | −750.8% | 21.2% | −597.2% | −310.3% | −43.9% | n/a | n/a |
| Free cash flow margin | n/a | n/a | 36.2% | −644.0% | 123.1% | −451.9% | −249.9% | −112.2% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −71.9 | −76.6 | 50.1 | −151.6 | 416.2 | −211.4 | −244.7 | −358.0 | −347.7 | −412.6 |
| Capital expenditure | −6.1 | −2.9 | −3.4 | −17.9 | −3.1 | −8.5 | −17.8 | −12.9 | −15.9 | −9.5 |
| Free cash flow | −78.0 | −79.5 | 46.7 | −169.5 | 413.1 | −219.9 | −262.5 | −370.9 | −363.6 | −422.1 |
| Growth | −462.8% | −153.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 39.9 | 218.4 | 77.1 | 79.4 | 507.1 | 293.5 | 218.0 | 127.1 | 175.0 | 205.3 |
| Shareholders’ equity | −94.2 | 465.8 | 546.8 | 394.9 | 1,150.5 | 962.3 | 1,042.4 | 1,031.0 | 1,229.7 | 1,013.8 |
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 | ||||||||||
| 39.9 | 218.4 | 77.1 | 79.4 | 507.1 | 293.5 | 218.0 | 127.1 | 175.0 | 205.3 | |
| n/a | n/a | n/a | n/a | 8.6 | n/a | n/a | n/a | n/a | 0.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| n/a | 14.9 | 25.2 | 46.7 | 40.8 | 38.9 | 44.1 | 45.6 | 55.2 | 52.4 | |
| n/a | 486.7 | 662.0 | 553.2 | 1,604.3 | 1,404.2 | 1,460.2 | 1,153.9 | 1,374.2 | 1,144.9 | |
| Growth | +36.0% | −16.4% | +190.0% | −12.5% | +4.0% | −21.0% | +19.1% | −16.7% | ||
| Liabilities | ||||||||||
| n/a | 20.9 | 115.1 | 158.3 | 453.7 | 441.9 | 417.8 | 123.0 | 144.5 | 131.1 | |
| Equity | ||||||||||
| n/a | −191.7 | −227.9 | −425.6 | −354.4 | −645.0 | −971.0 | −1,116.2 | −1,539.0 | −2,051.5 | |
| −94.2 | 465.8 | 546.8 | 394.9 | 1,150.5 | 962.3 | 1,042.4 | 1,031.0 | 1,229.7 | 1,013.8 | |
| Growth | +17.4% | −27.8% | +191.4% | −16.4% | +8.3% | −1.1% | +19.3% | −17.6% | ||
| Per share and net cash | ||||||||||
| n/a | 87.5 | 94.7 | 96.2 | 120.5 | 122.3 | 136.0 | 138.4 | 144.2 | 156.2 | |
| calc | n/a | 5.32 | 5.78 | 4.11 | 9.55 | 7.87 | 7.67 | 7.45 | 8.53 | 6.49 |
Lines marked calc are worked out here from filed figures; point at one for how.