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 | 216.1 | 241.2 | 214.1 | 204.9 | 228.0 | 356.1 | 426.4 | 838.0 | 630.2 | 548.5 |
| Growth | +11.6% | −11.2% | −4.3% | +11.3% | +56.2% | +19.7% | +96.5% | −24.8% | −13.0% | |
| Operating income | −46.7 | −53.4 | −92.6 | −146.4 | −196.7 | −328.3 | −407.7 | 18.4 | −43.7 | −39.2 |
| Net income | 11.7 | −26.7 | −74.8 | −106.0 | −125.7 | −194.6 | −360.8 | 100.8 | 37.7 | 456.9 |
| Growth | −328.6% | −62.6% | +1,111.0% | |||||||
| EPS, diluted | 0.20 | −0.43 | −1.13 | −0.16 | −0.18 | −0.25 | −0.43 | 0.12 | 0.04 | 0.52 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −21.6% | −22.1% | −43.3% | −71.4% | −86.3% | −92.2% | −95.6% | 2.2% | −6.9% | −7.1% |
| Net margin | 5.4% | −11.1% | −34.9% | −51.7% | −55.2% | −54.7% | −84.6% | 12.0% | 6.0% | 83.3% |
| Free cash flow margin | −6.4% | −5.8% | −18.3% | −43.7% | −30.7% | −62.0% | −71.6% | 22.3% | −2.8% | −14.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −9.6 | −8.9 | −32.8 | −80.9 | −62.1 | −204.2 | −268.6 | 219.3 | 0.5 | −64.7 |
| Capital expenditure | −4.3 | −5.0 | −6.4 | −8.6 | −7.9 | −16.4 | −36.7 | −32.6 | −17.9 | −14.1 |
| Free cash flow | −13.9 | −14.0 | −39.2 | −89.5 | −70.0 | −220.6 | −305.3 | 186.6 | −17.4 | −78.8 |
| Growth | −109.3% | |||||||||
| Buybacks | −0.6 | −1.4 | −5.5 | −0.3 | −12.9 | −27.3 | −48.1 | −9.1 | −36.1 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 79.4 | 85.3 | 86.0 | 121.2 | 235.6 | 377.5 | 313.3 | 283.6 | 154.0 | 71.3 |
| Total debt | 46.8 | 60.0 | 26.7 | 26.8 | 26.9 | 53.8 | 18.1 | 79.3 | 82.8 | 93.2 |
| Net cash (debt) | 32.6 | 25.3 | 59.3 | 94.3 | 208.8 | 323.7 | 295.2 | 204.2 | 71.2 | −21.8 |
| Shareholders’ equity | 184.3 | 461.7 | 389.0 | 288.0 | 484.1 | 986.9 | 610.4 | 730.5 | 759.9 | 1,237.9 |
| Debt to equity | 0.25 | 0.13 | 0.07 | 0.09 | 0.06 | 0.05 | 0.03 | 0.11 | 0.11 | 0.08 |
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 | ||||||||||
| −21.6% | −22.1% | −43.3% | −71.4% | −86.3% | −92.2% | −95.6% | 2.2% | −6.9% | −7.1% | |
| 9.5% | −22.2% | −40.5% | −68.9% | −83.2% | −60.6% | −96.3% | 7.0% | −0.2% | 90.9% | |
| 5.4% | −11.1% | −34.9% | −51.7% | −55.2% | −54.7% | −84.6% | 12.0% | 6.0% | 83.3% | |
| −6.4% | −5.8% | −18.3% | −43.7% | −30.7% | −62.0% | −71.6% | 22.3% | −2.8% | −14.4% | |
| Spending | ||||||||||
| 30.9% | 31.3% | 53.3% | 67.4% | 76.7% | 84.0% | 90.7% | 36.0% | 33.7% | 27.0% | |
| 10.0% | 9.9% | 14.4% | 19.1% | 21.9% | 25.1% | 21.6% | 9.5% | 10.2% | 12.2% | |
| 2.0% | 2.1% | 3.0% | 4.2% | 3.5% | 4.6% | 8.6% | 3.9% | 2.8% | 2.6% | |
| 21.1% | n/a | n/a | n/a | n/a | n/a | n/a | 7.7% | n/a | 12.8% | |
| Returns | ||||||||||
| 6.3% | −5.8% | −19.2% | −36.8% | −26.0% | −19.7% | −59.1% | 13.8% | 5.0% | 36.9% | |
| 3.4% | −4.5% | −14.1% | −22.8% | −17.4% | −14.2% | −35.1% | 7.9% | 3.0% | 26.1% | |
| Balance and payout | ||||||||||
| 0.25 | 0.13 | 0.07 | 0.09 | 0.06 | 0.05 | 0.03 | 0.11 | 0.11 | 0.08 | |
| 40.4% | 18.9% | 22.5% | 32.7% | 28.3% | 24.3% | 38.1% | 41.9% | 39.4% | 28.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4.9% | n/a | n/a | |