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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.4 | 4.1 | 4.7 | 10.7 | 31.4 | 55.8 | 96.3 | 63.5 | 13.6 | 6.6 |
| Growth | −6.7% | +15.4% | +125.3% | +194.3% | +77.7% | +72.4% | −34.0% | −78.5% | −51.2% | |
| Operating income | −32.0 | −42.1 | −67.1 | −100.7 | −128.1 | −217.0 | −308.4 | −190.5 | −210.3 | −147.7 |
| Net income | −33.5 | −43.0 | −66.6 | −98.1 | −173.4 | −212.2 | −281.7 | −160.9 | −186.3 | −136.3 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −2.10 | −2.24 | −2.91 | −1.64 | −1.64 | −1.15 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −726.1% | −1,025.9% | −1,415.4% | −943.1% | −407.5% | −388.6% | −320.2% | −299.9% | −1,542.6% | −2,222.4% |
| Net margin | −760.2% | −1,046.1% | −1,405.0% | −919.0% | −551.6% | −379.9% | −292.5% | −253.3% | −1,366.5% | −2,051.1% |
| Free cash flow margin | −687.9% | −938.7% | −864.0% | −848.0% | −140.5% | −382.4% | −294.7% | −217.9% | −906.8% | −1,685.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −29.8 | −36.8 | −38.7 | −83.2 | −39.2 | −162.9 | −248.2 | −132.3 | −122.9 | −106.1 |
| Capital expenditure | −0.5 | −1.7 | −2.3 | −7.4 | −4.9 | −50.7 | −35.6 | −6.2 | −0.7 | −6.0 |
| Free cash flow | −30.3 | −38.5 | −41.0 | −90.6 | −44.2 | −213.6 | −283.8 | −138.4 | −123.6 | −112.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 88.6 | 89.0 | 190.5 | 99.8 | 167.3 | 133.6 | 61.3 | 41.9 | 36.1 | 46.6 |
| Total debt | 10.7 | 14.8 | 14.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 77.9 | 74.1 | 175.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 73.2 | 77.2 | 160.5 | 244.8 | 384.4 | 678.8 | 483.9 | 368.4 | 318.7 | 207.2 |
| Debt to equity | 0.15 | 0.19 | 0.09 | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −29.8 | −36.8 | −38.7 | −83.2 | −39.2 | −162.9 | −248.2 | −132.3 | −122.9 | −106.1 | |
| Growth | ||||||||||
| 0.9 | 1.0 | 1.2 | 2.2 | 3.1 | 5.9 | 13.8 | 18.3 | 19.0 | 12.9 | |
| Investment | ||||||||||
| −0.5 | −1.7 | −2.3 | −7.4 | −4.9 | −50.7 | −35.6 | −6.2 | −0.7 | −6.0 | |
| calc | −30.3 | −38.5 | −41.0 | −90.6 | −44.2 | −213.6 | −283.8 | −138.4 | −123.6 | −112.0 |
| Growth | ||||||||||
| calc | n/a | n/a | n/a | n/a | −0.54 | −2.25 | −2.93 | −1.41 | −1.09 | −0.94 |
| −4.1 | −10.2 | −0.5 | −157.5 | −161.1 | −324.0 | 166.8 | 112.7 | 12.2 | 111.2 | |
| Financing | ||||||||||
| 57.7 | 47.4 | 140.8 | 149.9 | 282.8 | 453.1 | 9.2 | 0.1 | 99.9 | 5.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.