Closing prices at the end of each trading day, from 4 Oct 2018. 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | −17.2 | −25.5 | −26.4 | −49.2 | −136.0 | −267.1 | −341.4 | −277.3 | −186.8 | −234.4 |
| Net income | −17.1 | −27.9 | −41.4 | −47.4 | −133.1 | −267.0 | −333.8 | −260.5 | −176.2 | −230.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −2.91 | −5.16 | −6.39 | −4.97 | −3.35 | −4.32 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −16.0 | −17.7 | −29.0 | −39.1 | −83.4 | −182.3 | −206.5 | −154.2 | −117.3 | −136.0 |
| Capital expenditure | −0.8 | −0.2 | −0.1 | −0.4 | −3.8 | −17.0 | −37.0 | −41.4 | −0.4 | −0.5 |
| Free cash flow | −16.8 | −17.9 | −29.1 | −39.6 | −87.2 | −199.3 | −243.5 | −195.5 | −117.7 | −136.5 |
| Growth | ||||||||||
| Buybacks | −0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.6 | 1.4 | 88.3 | 211.8 | 944.4 | 731.5 | 190.4 | 285.5 | 168.1 | 209.9 |
| Shareholders’ equity | −41.1 | −68.7 | 86.8 | 345.4 | 860.8 | 663.3 | 436.2 | 265.8 | 150.3 | 157.4 |
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 | ||||||||||
| 9.6 | 1.4 | 88.3 | 211.8 | 944.4 | 731.5 | 190.4 | 285.5 | 168.1 | 209.9 | |
| n/a | 1.5 | 1.1 | 1.0 | 5.1 | 41.3 | 56.4 | 120.5 | 102.2 | 85.3 | |
| n/a | 3.2 | 92.2 | 358.9 | 1,067.3 | 904.2 | 666.6 | 479.4 | 335.6 | 351.5 | |
| Growth | +2,741.8% | +289.3% | +197.4% | −15.3% | −26.3% | −28.1% | −30.0% | +4.8% | ||
| Liabilities | ||||||||||
| n/a | 22.0 | 5.4 | 13.5 | 206.6 | 240.9 | 230.5 | 213.6 | 185.3 | 194.2 | |
| Equity | ||||||||||
| n/a | −69.3 | −110.8 | −158.1 | −291.2 | −558.2 | −892.0 | −1,152.5 | −1,328.7 | −1,558.7 | |
| −41.1 | −68.7 | 86.8 | 345.4 | 860.8 | 663.3 | 436.2 | 265.8 | 150.3 | 157.4 | |
| Growth | +297.7% | +149.2% | −22.9% | −34.2% | −39.1% | −43.5% | +4.7% | |||
| Per share and net cash | ||||||||||
| n/a | 7.9 | 36.8 | 44.4 | 51.1 | 51.8 | 52.3 | 52.5 | 52.7 | 61.8 | |
| calc | n/a | −8.66 | 2.36 | 7.78 | 16.84 | 12.80 | 8.33 | 5.06 | 2.85 | 2.55 |
Lines marked calc are worked out here from filed figures; point at one for how.