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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −16.0 | −17.7 | −29.0 | −39.1 | −83.4 | −182.3 | −206.5 | −154.2 | −117.3 | −136.0 | |
| Growth | ||||||||||
| Investment | ||||||||||
| −0.8 | −0.2 | −0.1 | −0.4 | −3.8 | −17.0 | −37.0 | −41.4 | −0.4 | −0.5 | |
| calc | −16.8 | −17.9 | −29.1 | −39.6 | −87.2 | −199.3 | −243.5 | −195.5 | −117.7 | −136.5 |
| Growth | ||||||||||
| calc | n/a | n/a | n/a | n/a | −1.91 | −3.85 | −4.66 | −3.73 | −2.24 | −2.57 |
| −0.8 | −0.2 | −0.6 | −137.0 | 104.8 | −38.8 | −336.5 | 249.2 | −0.8 | −0.5 | |
| Financing | ||||||||||
| −0.1 | 9.6 | 116.5 | 299.7 | 717.4 | 8.2 | 1.9 | 0.0 | 0.5 | 178.3 | |
| −0.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
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.