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 | n/a | n/a | n/a | n/a | 1.2 | 164.1 | 263.5 |
| Growth | +13,699.0% | +60.6% | ||||||||
| Operating income | −53.6 | −92.9 | −128.3 | −206.9 | −261.9 | −342.7 | −398.9 | −460.6 | −395.3 | −403.4 |
| Net income | −52.9 | −92.1 | −123.6 | −197.6 | −259.6 | −342.3 | −395.9 | −444.0 | −372.2 | −391.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.59 | −1.88 | −2.23 | −2.49 | −1.89 | −1.28 | −1.09 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −38,735.0% | −240.9% | −153.1% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −37,345.4% | −226.8% | −148.4% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −32,305.3% | −221.9% | −127.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −32.7 | −78.7 | −101.2 | −158.9 | −205.1 | −227.9 | −292.8 | −361.8 | −353.0 | −302.4 |
| Capital expenditure | −1.5 | −1.0 | −1.2 | −6.9 | −46.8 | −37.6 | −20.4 | −22.3 | −11.1 | −33.8 |
| Free cash flow | −34.2 | −79.7 | −102.4 | −165.8 | −251.9 | −265.5 | −313.2 | −384.1 | −364.0 | −336.2 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 106.7 | 145.4 | 82.2 | 14.0 | 67.3 | 78.2 | 231.7 | 114.9 | 115.7 | 163.1 |
| Shareholders’ equity | 166.9 | 145.5 | 466.2 | 299.0 | 656.5 | 621.7 | 499.6 | 584.6 | 710.4 | 698.6 |
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 | ||||||||||
| 106.7 | 145.4 | 82.2 | 14.0 | 67.3 | 78.2 | 231.7 | 114.9 | 115.7 | 163.1 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.2 | 69.3 | 82.4 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10.4 | 51.5 | 51.7 | |
| 2.4 | 2.5 | 2.7 | 8.5 | 59.2 | 100.9 | 105.2 | 114.0 | 109.1 | 131.1 | |
| 171.9 | 155.4 | 480.8 | 344.7 | 768.5 | 777.3 | 664.0 | 780.4 | 910.4 | 913.2 | |
| Growth | −9.6% | +209.5% | −28.3% | +123.0% | +1.2% | −14.6% | +17.5% | +16.7% | +0.3% | |
| Liabilities | ||||||||||
| n/a | 9.9 | 14.6 | 45.7 | 112.0 | 155.7 | 164.3 | 195.7 | 200.0 | 214.6 | |
| Equity | ||||||||||
| −157.1 | −249.2 | −372.8 | −570.6 | −830.2 | −1,172.4 | −1,568.3 | −2,012.4 | −2,384.6 | −2,775.5 | |
| 166.9 | 145.5 | 466.2 | 299.0 | 656.5 | 621.7 | 499.6 | 584.6 | 710.4 | 698.6 | |
| Growth | −12.8% | +220.4% | −35.9% | +119.6% | −5.3% | −19.6% | +17.0% | +21.5% | −1.7% | |
| Per share and net cash | ||||||||||
| 62.2 | 73.2 | 123.4 | 126.4 | 147.9 | 157.0 | 187.8 | 256.1 | 305.3 | 411.9 | |
| calc | 2.68 | 1.99 | 3.78 | 2.37 | 4.44 | 3.96 | 2.66 | 2.28 | 2.33 | 1.70 |
Lines marked calc are worked out here from filed figures; point at one for how.