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 | 18.3 | 18.7 | 21.4 | 32.5 | 421.7 | 992.6 | 619.0 | 289.2 | 283.5 | 322.7 |
| Growth | +2.5% | +14.0% | +52.3% | +1,196.5% | +135.4% | −37.6% | −53.3% | −2.0% | +13.8% | |
| Operating income | 0.9 | −3.5 | −5.1 | −0.4 | 290.2 | 676.0 | 178.5 | −195.5 | −73.9 | −91.1 |
| Net income | −5.3 | −2.5 | −5.6 | −0.4 | 214.3 | 507.4 | 143.4 | −167.8 | −42.7 | −60.5 |
| Growth | +136.7% | −71.7% | −217.0% | |||||||
| EPS, diluted | n/a | −0.14 | −0.31 | −0.02 | 8.91 | 16.38 | 4.63 | −5.63 | −1.41 | −1.97 |
| Growth | +83.8% | −71.7% | −221.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.2% | 54.3% | 49.9% | 56.6% | 78.7% | 78.3% | 59.3% | 36.1% | 37.8% | 40.6% |
| Operating margin | 5.0% | −18.6% | −23.7% | −1.3% | 68.8% | 68.1% | 28.8% | −67.6% | −26.1% | −28.2% |
| Net margin | −29.3% | −13.4% | −26.3% | −1.3% | 50.8% | 51.1% | 23.2% | −58.0% | −15.1% | −18.8% |
| Free cash flow margin | 3.4% | −8.4% | −14.0% | 13.3% | 25.0% | 51.9% | 37.9% | 1.7% | −6.8% | −38.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.4 | 1.3 | −0.7 | 5.5 | 140.6 | 538.6 | 253.5 | 27.0 | 21.1 | −101.6 |
| Capital expenditure | −3.8 | −2.9 | −2.3 | −1.2 | −35.1 | −23.8 | −18.8 | −22.2 | −40.3 | −22.6 |
| Free cash flow | 0.6 | −1.6 | −3.0 | 4.3 | 105.5 | 514.8 | 234.7 | 4.8 | −19.3 | −124.2 |
| Growth | −353.5% | +2,333.6% | +387.9% | −54.4% | −98.0% | −501.5% | ||||
| Buybacks | n/a | n/a | n/a | −0.0 | −0.1 | n/a | −74.3 | −25.1 | −0.2 | −10.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.9 | 6.5 | 6.7 | 12.0 | 87.4 | 164.9 | 79.5 | 97.5 | 55.1 | 50.2 |
| Shareholders’ equity | 54.5 | 54.2 | 51.2 | 82.8 | 569.4 | 1,158.7 | 1,266.7 | 1,136.1 | 1,133.2 | 1,112.0 |
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 | ||||||||||
| 4.4 | 1.3 | −0.7 | 5.5 | 140.6 | 538.6 | 253.5 | 27.0 | 21.1 | −101.6 | |
| Growth | −69.8% | −150.7% | +2,449.0% | +283.0% | −52.9% | −89.3% | −22.0% | −582.6% | ||
| n/a | n/a | n/a | 2.1 | 3.0 | 11.0 | 32.7 | 26.1 | 24.9 | 24.1 | |
| Investment | ||||||||||
| −3.8 | −2.9 | −2.3 | −1.2 | −35.1 | −23.8 | −18.8 | −22.2 | −40.3 | −22.6 | |
| calc | 0.6 | −1.6 | −3.0 | 4.3 | 105.5 | 514.8 | 234.7 | 4.8 | −19.3 | −124.2 |
| Growth | −353.5% | +2,333.6% | +387.9% | −54.4% | −98.0% | −501.5% | ||||
| calc | n/a | −0.09 | −0.17 | 0.23 | 4.39 | 16.62 | 7.58 | 0.16 | −0.64 | −4.04 |
| −42.8 | −2.0 | 1.0 | −29.0 | −326.4 | −546.5 | −261.3 | 38.9 | −58.4 | 111.4 | |
| Financing | ||||||||||
| 45.8 | −0.8 | 0.0 | 28.8 | 261.3 | 85.4 | −77.1 | −47.8 | −4.8 | −14.8 | |
| n/a | n/a | n/a | −0.0 | −0.1 | n/a | −74.3 | −25.1 | −0.2 | −10.9 | |
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.