Closing prices at the end of each trading day, from 13 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −32.7 | −78.7 | −101.2 | −158.9 | −205.1 | −227.9 | −292.8 | −361.8 | −353.0 | −302.4 | |
| Growth | ||||||||||
| n/a | 1.0 | 1.0 | 1.2 | 1.1 | 3.1 | 9.3 | 11.6 | 11.3 | 12.9 | |
| Investment | ||||||||||
| −1.5 | −1.0 | −1.2 | −6.9 | −46.8 | −37.6 | −20.4 | −22.3 | −11.1 | −33.8 | |
| calc | −34.2 | −79.7 | −102.4 | −165.8 | −251.9 | −265.5 | −313.2 | −384.1 | −364.0 | −336.2 |
| Growth | ||||||||||
| calc | n/a | n/a | n/a | −1,333.53 | −1,821.57 | −1,730.80 | −1,966.49 | −1,633.60 | −1,255.86 | −940.95 |
| 8.9 | 58.7 | −386.3 | 90.0 | −317.9 | 0.1 | 256.5 | −155.2 | −96.4 | 47.5 | |
| Financing | ||||||||||
| 96.9 | 58.7 | 424.3 | 6.1 | 576.4 | 239.3 | 190.2 | 463.0 | 390.7 | 300.8 | |
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.