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 | 274.0 | 298.3 | 346.6 | 428.4 | 389.5 | 413.8 | 410.6 | 442.7 | 351.4 | 296.2 |
| Growth | +8.9% | +16.2% | +23.6% | −9.1% | +6.2% | −0.8% | +7.8% | −20.6% | −15.7% | |
| Operating income | −51.9 | −15.4 | −150.7 | 120.1 | 142.9 | 232.3 | 250.3 | −945.4 | 93.1 | 98.5 |
| Net income | −81.7 | −116.9 | −282.4 | 21.5 | 106.2 | 528.4 | 175.1 | −1,002.2 | 0.9 | 24.0 |
| Growth | +393.7% | +397.7% | −66.9% | −672.5% | +2,629.2% | |||||
| EPS, diluted | n/a | n/a | −1.85 | 0.14 | 0.66 | 3.21 | 0.96 | −6.45 | 0.01 | 0.15 |
| Growth | +371.4% | +386.4% | −70.1% | −771.9% | +1,400.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −18.9% | −5.2% | −43.5% | 28.0% | 36.7% | 56.1% | 61.0% | −213.5% | 26.5% | 33.3% |
| Net margin | −29.8% | −39.2% | −81.5% | 5.0% | 27.3% | 127.7% | 42.6% | −226.4% | 0.3% | 8.1% |
| Free cash flow margin | −11.0% | −34.7% | −20.5% | 0.8% | 42.9% | 63.2% | 66.6% | 41.4% | 29.4% | 42.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −25.9 | −100.8 | −70.9 | 10.7 | 168.8 | 261.9 | 273.8 | 183.4 | 103.5 | 127.0 |
| Capital expenditure | −4.2 | −2.8 | −0.4 | −7.2 | −1.8 | −0.3 | −0.1 | −0.3 | −0.1 | −0.0 |
| Free cash flow | −30.1 | −103.6 | −71.2 | 3.5 | 167.0 | 261.6 | 273.6 | 183.2 | 103.4 | 127.0 |
| Growth | +4,622.7% | +56.7% | +4.6% | −33.1% | −43.5% | +22.8% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −24.1 | −126.4 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 54.0 | 125.7 | 173.2 | 177.0 | 362.6 | 620.1 | 656.2 | 92.2 | 88.6 | 215.5 |
| Total debt | n/a | n/a | n/a | n/a | 430.3 | 454.2 | 396.3 | 397.9 | 199.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | −67.7 | 165.9 | 260.0 | −305.7 | −110.4 | n/a |
| Shareholders’ equity | 66.7 | 9.8 | −196.4 | −93.3 | 62.6 | 605.9 | 652.4 | −346.3 | −301.3 | −261.8 |
| Debt to equity | n/a | n/a | n/a | n/a | 6.87 | 0.75 | 0.61 | n/a | n/a | n/a |
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 | ||||||||||
| 54.0 | 125.7 | 173.2 | 177.0 | 362.6 | 620.1 | 656.2 | 92.2 | 88.6 | 215.5 | |
| 0.9 | 3.2 | 21.0 | 11.3 | 122.4 | 114.0 | 115.5 | 129.1 | 81.9 | 46.7 | |
| 1.1 | 0.7 | n/a | 0.6 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 20.5 | 17.3 | 7.7 | 12.4 | 8.9 | 7.6 | 6.3 | 5.6 | 4.5 | 3.4 | |
| 0.8 | 0.8 | 0.8 | 0.8 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 709.8 | 605.7 | 332.1 | 402.7 | 559.2 | 1,126.9 | 1,100.5 | 471.1 | 350.9 | 396.9 | |
| Growth | −14.7% | −45.2% | +21.3% | +38.9% | +101.5% | −2.3% | −57.2% | −25.5% | +13.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 430.3 | 454.2 | 396.3 | 397.9 | 199.0 | n/a | |
| calc | n/a | n/a | n/a | n/a | 430.3 | 454.2 | 396.3 | 397.9 | 199.0 | n/a |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 658.7 | |
| Equity | ||||||||||
| −1,191.8 | −1,308.8 | −1,591.1 | −1,572.2 | −1,466.1 | −937.6 | −696.4 | −1,698.6 | −1,697.7 | −1,673.7 | |
| 66.7 | 9.8 | −196.4 | −93.3 | 62.6 | 605.9 | 652.4 | −346.3 | −301.3 | −261.8 | |
| Growth | −85.2% | −2,094.0% | +867.3% | +7.7% | −153.1% | |||||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | −67.7 | 165.9 | 260.0 | −305.7 | −110.4 | n/a |
| n/a | n/a | 154.4 | 157.5 | 160.6 | 162.0 | 154.0 | 156.4 | 160.2 | 163.1 | |
| calc | n/a | n/a | −1.27 | −0.59 | 0.39 | 3.74 | 4.24 | −2.21 | −1.88 | −1.61 |
Lines marked calc are worked out here from filed figures; point at one for how.