Closing prices at the end of each trading day, from 20 Jul 2017. 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 | n/a | 6.1 | 6.4 | 11.2 | 3.9 | 0.0 | 0.0 | 0.0 |
| Growth | +4.7% | +76.7% | −65.4% | −100.0% | ||||||
| Operating income | −32.7 | −39.9 | −64.7 | −88.2 | −96.2 | −130.2 | −81.7 | −39.7 | −41.0 | −39.2 |
| Net income | −33.2 | −42.2 | −66.7 | −94.3 | −104.3 | −142.6 | −44.8 | −42.2 | −38.5 | −27.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.99 | −108.32 | −29.48 | −17.35 | −10.15 | −3.31 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | −1,452.5% | −1,512.6% | −1,158.8% | −2,099.3% | n/a | n/a | n/a |
| Net margin | n/a | n/a | n/a | −1,553.3% | −1,639.8% | −1,268.7% | −1,151.6% | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | n/a | −1,548.5% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −27.3 | −34.1 | −54.1 | −92.7 | −90.7 | −108.2 | −78.9 | −27.9 | −29.4 | −32.0 |
| Capital expenditure | −0.2 | −0.5 | −1.6 | −1.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −27.5 | −34.6 | −55.7 | −94.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 45.5 | 114.7 | 183.1 | 85.4 | 77.3 | 92.1 | 70.5 | 50.9 | 51.2 | 7.6 |
| Total debt | 9.7 | 18.7 | 70.2 | 71.2 | 72.2 | 78.9 | 42.9 | 34.2 | 30.4 | n/a |
| Net cash (debt) | 35.8 | 96.0 | 112.9 | 14.3 | 5.0 | 13.2 | 27.6 | 16.7 | 20.7 | n/a |
| Shareholders’ equity | −87.8 | 89.7 | 105.0 | 29.7 | 100.0 | 16.8 | 19.0 | 7.5 | 12.3 | 7.0 |
| Debt to equity | n/a | 0.21 | 0.67 | 2.40 | 0.72 | 4.70 | 2.26 | 4.56 | 2.47 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −27.3 | −34.1 | −54.1 | −92.7 | −90.7 | −108.2 | −78.9 | −27.9 | −29.4 | −32.0 | |
| Growth | ||||||||||
| n/a | n/a | n/a | 0.8 | 0.9 | 1.0 | 0.5 | 0.3 | 0.3 | 0.3 | |
| Investment | ||||||||||
| −0.2 | −0.5 | −1.6 | −1.3 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | −27.5 | −34.6 | −55.7 | −94.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| −0.2 | −0.5 | −1.6 | −1.3 | −78.2 | 70.8 | 62.7 | −0.4 | −0.2 | −0.0 | |
| Financing | ||||||||||
| 67.2 | 103.7 | 124.1 | 9.0 | 160.6 | 42.6 | −7.9 | 8.5 | 29.9 | −11.6 | |
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.