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 | 149.3 | 107.5 | 2.6 | 10.6 | 28.2 | 55.0 | 66.1 | 30.0 | 7.7 | 25.4 |
| Growth | −28.0% | −97.6% | +308.4% | +166.2% | +95.1% | +20.1% | −54.5% | −74.5% | +231.8% | |
| Operating income | 47.7 | 11.2 | −83.6 | −23.3 | −9.7 | 5.2 | 16.5 | −11.9 | −22.2 | −8.6 |
| Net income | 36.2 | 8.0 | −70.0 | −25.8 | −8.4 | −0.9 | 10.1 | −61.8 | −59.9 | −43.9 |
| Growth | −78.0% | −979.7% | −714.3% | |||||||
| EPS, diluted | 0.78 | 0.17 | −1.49 | n/a | n/a | n/a | n/a | −58.16 | −54.88 | −32.95 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 32.0% | 10.4% | −3,219.8% | −219.8% | −34.3% | 9.5% | 24.9% | −39.6% | −290.4% | −33.7% |
| Net margin | 24.3% | 7.4% | −2,696.2% | −243.5% | −29.9% | −1.7% | 15.2% | −205.7% | −781.9% | −172.8% |
| Free cash flow margin | 25.6% | 41.7% | −691.1% | −716.5% | −44.0% | −12.3% | 20.6% | n/a | −368.7% | −4.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 55.2 | 62.8 | 17.3 | −15.3 | 9.3 | 23.3 | 51.1 | −32.8 | 0.7 | 7.8 |
| Capital expenditure | −17.0 | −17.9 | −35.3 | −60.6 | −21.7 | −30.1 | −37.6 | n/a | −28.9 | −8.8 |
| Free cash flow | 38.2 | 44.8 | −17.9 | −75.9 | −12.4 | −6.8 | 13.6 | n/a | −28.2 | −1.0 |
| Growth | +17.2% | −140.0% | ||||||||
| Buybacks | 0.0 | n/a | n/a | 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 | n/a | n/a | n/a | 100.3 | 94.2 | 95.8 | 108.2 | 72.2 | 10.1 | 0.0 |
| Shareholders’ equity | 349.5 | 382.0 | 293.9 | 263.1 | 277.0 | 286.6 | 271.6 | 205.2 | 142.8 | 111.5 |
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 | ||||||||||
| 32.0% | 10.4% | −3,219.8% | −219.8% | −34.3% | 9.5% | 24.9% | −39.6% | −290.4% | −33.7% | |
| 32.2% | 10.8% | −3,200.5% | −217.0% | −33.8% | 9.8% | 25.2% | −193.9% | −760.4% | −172.8% | |
| 24.3% | 7.4% | −2,696.2% | −243.5% | −29.9% | −1.7% | 15.2% | −205.7% | −781.9% | −172.8% | |
| 25.6% | 41.7% | −691.1% | −716.5% | −44.0% | −12.3% | 20.6% | n/a | −368.7% | −4.1% | |
| Spending | ||||||||||
| 0.2% | 0.2% | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.2% | 0.3% | 2.5% | 125.3% | 36.3% | 17.3% | 9.1% | 14.1% | 81.4% | 22.0% | |
| 11.4% | 16.7% | 1,359.3% | 572.0% | 77.0% | 54.7% | 56.8% | n/a | 377.5% | 34.8% | |
| 24.6% | 31.2% | n/a | n/a | n/a | 117.2% | 39.6% | n/a | n/a | n/a | |
| Returns | ||||||||||
| 10.4% | 2.1% | −23.8% | −9.8% | −3.0% | −0.3% | 3.7% | −30.1% | −41.9% | −39.4% | |
| 9.9% | 2.1% | −23.4% | −9.2% | −2.9% | −0.3% | 3.4% | −27.3% | −35.7% | −32.8% | |
| Balance and payout | ||||||||||
| 4.4% | 1.4% | 1.6% | 5.8% | 5.8% | 7.5% | 7.1% | 9.5% | 14.9% | 16.6% | |
| 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |