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 | 0.0 | 0.0 | 0.0 | 2.2 | 0.6 | 0.9 | 0.2 | 0.6 | 14.7 | 113.3 |
| Growth | +2.3% | +4.4% | +4,585.1% | −72.5% | +54.4% | −74.3% | +159.2% | +2,270.6% | +668.3% | |
| Operating income | −124.5 | −99.1 | −98.4 | −156.3 | −220.9 | −330.3 | −351.3 | −362.3 | −344.2 | −256.0 |
| Net income | −120.8 | −96.4 | −96.2 | −157.8 | −221.9 | −346.8 | −416.6 | −583.2 | −413.6 | −351.4 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −0.43 | −0.59 | −0.89 | −1.04 | −1.15 | −0.62 | −0.38 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −282,954.5% | −220,266.7% | −209,338.3% | −7,095.9% | −36,509.1% | −35,361.9% | −146,374.2% | −58,239.5% | −2,334.2% | −226.0% |
| Net margin | −274,565.9% | −214,273.3% | −204,736.2% | −7,165.2% | −36,669.6% | −37,129.6% | −173,569.6% | −93,761.4% | −2,804.8% | −310.2% |
| Free cash flow margin | −102,620.5% | −185,766.7% | −162,729.8% | −7,102.5% | −28,660.0% | −32,974.5% | −173,196.3% | −63,881.2% | −2,700.1% | −272.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −38.6 | −48.8 | −63.4 | −152.1 | −171.7 | −274.4 | −337.5 | −366.8 | −391.2 | −304.9 |
| Capital expenditure | −6.6 | −34.8 | −13.1 | −4.3 | −1.7 | −33.6 | −78.2 | −30.6 | −6.9 | −3.8 |
| Free cash flow | −45.2 | −83.6 | −76.5 | −156.4 | −173.4 | −308.0 | −415.7 | −397.3 | −398.1 | −308.8 |
| Growth | ||||||||||
| Buybacks | −15.8 | −15.2 | −0.2 | −2.5 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.1 | 23.9 | 16.8 | 75.8 | 34.9 | 181.1 | 104.6 | 265.5 | 143.4 | 88.3 |
| Shareholders’ equity | 293.4 | 218.8 | 146.0 | 120.7 | −119.8 | −242.2 | −447.3 | −587.0 | −489.1 | −500.5 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 8.1 | 23.9 | 16.8 | 75.8 | 34.9 | 181.1 | 104.6 | 265.5 | 143.4 | 88.3 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 2.4 | 42.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 8.3 | 0.9 | |
| 18.9 | 76.7 | 76.9 | 60.5 | 72.5 | 82.9 | 143.7 | 146.1 | 137.1 | 114.3 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.9 | 0.9 | |
| 317.5 | 250.4 | 182.0 | 143.1 | 221.4 | 468.9 | 362.4 | 504.5 | 382.9 | 501.9 | |
| Growth | −21.1% | −27.3% | −21.3% | +54.7% | +111.8% | −22.7% | +39.2% | −24.1% | +31.1% | |
| Liabilities | ||||||||||
| 24.1 | 31.6 | 35.9 | 22.4 | 339.9 | 712.8 | 812.2 | 1,090.4 | 871.1 | 1,001.5 | |
| Equity | ||||||||||
| −387.1 | −498.7 | −595.0 | −662.2 | −1,615.1 | −1,961.9 | −2,378.5 | −2,961.7 | −3,375.2 | −3,726.6 | |
| 293.4 | 218.8 | 146.0 | 120.7 | −119.8 | −242.2 | −447.3 | −587.0 | −489.1 | −500.5 | |
| Growth | −25.4% | −33.3% | −17.3% | −199.3% | ||||||
| Per share and net cash | ||||||||||
| 82.0 | 79.0 | 79.1 | 98.5 | 382.2 | 397.8 | 421.6 | 670.9 | 852.9 | 1,012 | |
| calc | 3.58 | 2.77 | 1.85 | 1.23 | −0.31 | −0.61 | −1.06 | −0.87 | −0.57 | −0.49 |
Lines marked calc are worked out here from filed figures; point at one for how.