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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | −15.9 | −2.2 | −5.3 | −8.6 | −9.8 | −19.3 | −25.8 | −29.4 | −15.9 | −15.0 |
| Net income | −16.0 | −2.5 | −4.2 | −9.4 | −11.8 | −14.5 | −31.1 | −29.1 | −15.0 | 1,235.5 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.90 | −0.81 | −1.69 | −1.56 | −0.73 | 25.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −15.5 | −2.3 | −3.2 | −7.0 | −11.0 | −17.5 | −24.0 | −23.5 | −13.0 | −10.4 |
| Capital expenditure | −0.0 | −0.1 | −0.5 | −0.2 | −1.0 | −1.6 | −8.1 | −0.2 | −0.1 | −0.1 |
| Free cash flow | −15.5 | −2.4 | −3.6 | −7.2 | −12.0 | −19.2 | −32.1 | −23.8 | −13.1 | −10.5 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 3.0 | 9.0 | 9.7 | 3.9 | 5.7 | 74.1 | 50.2 | 5.9 | 3.5 | 1.9 |
| Total debt | n/a | n/a | n/a | n/a | 30.0 | 10.0 | 0.3 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | −24.4 | 64.1 | 49.9 | n/a | n/a | n/a |
| Shareholders’ equity | 2.8 | 8.5 | 9.7 | 11.3 | 35.5 | 85.0 | 56.8 | 30.1 | 23.6 | 1,934.9 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.85 | 0.12 | 0.01 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.0 | 9.0 | 9.7 | 3.9 | 5.7 | 11.2 | 49.9 | 0.8 | 3.3 | 1.9 | |
| n/a | n/a | n/a | n/a | n/a | 62.9 | 0.3 | 5.1 | 0.2 | n/a | |
| 0.1 | 0.4 | 0.7 | 0.6 | 1.5 | 2.5 | 9.9 | 1.5 | 0.6 | 0.4 | |
| 10.6 | 3.6 | 11.0 | 17.6 | 40.4 | 95.1 | 67.6 | 36.8 | 27.7 | 2,327.0 | |
| Growth | −65.9% | +204.6% | +59.1% | +129.8% | +135.8% | −28.9% | −45.6% | −24.8% | +8,304.7% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 30.0 | 10.0 | 0.3 | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | 30.0 | 10.0 | 0.3 | n/a | n/a | n/a |
| n/a | 1.0 | 1.3 | 6.3 | 4.9 | 10.1 | 10.8 | 6.7 | 4.1 | 392.1 | |
| Equity | ||||||||||
| −39.8 | −45.8 | −16.3 | −25.7 | −37.5 | −52.0 | −83.0 | −112.1 | −127.1 | 1,108.4 | |
| 2.8 | 8.5 | 9.7 | 11.3 | 35.5 | 85.0 | 56.8 | 30.1 | 23.6 | 1,934.9 | |
| Growth | +202.2% | +14.3% | +16.2% | +214.5% | +139.6% | −33.2% | −47.1% | −21.6% | +8,102.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | −24.4 | 64.1 | 49.9 | n/a | n/a | n/a |
| 16.4 | 3.3 | 0.4 | 10.3 | 14.6 | 18.3 | 18.4 | 18.6 | 23.7 | 237.4 | |
| calc | 0.17 | 2.54 | 23.08 | 1.09 | 2.43 | 4.64 | 3.09 | 1.62 | 1.00 | 8.15 |
† The number of shares outstanding jumps at 2017 and 2018 and 2019 and 2025, 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.