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 | 0.0 | 15.9 | 26.6 | 32.3 | 23.4 | 0.0 | 0.0 | 1.1 | 6.0 | 49.8 |
| Growth | +67.3% | +21.6% | −27.6% | −100.0% | +440.6% | +729.9% | ||||
| Operating income | −127.2 | −130.6 | −103.3 | 141.4 | −47.8 | −87.1 | −100.8 | −171.8 | −197.1 | −48.9 |
| Net income | −131.4 | −123.0 | −120.5 | 130.1 | −58.6 | −87.8 | −101.9 | −177.1 | −200.4 | −50.3 |
| Growth | −145.0% | |||||||||
| EPS, diluted | n/a | −1.17 | −1.14 | 1.16 | −0.53 | −0.60 | −0.62 | −0.80 | −0.63 | −0.14 |
| Growth | −145.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −822.1% | −388.5% | 437.5% | −204.2% | n/a | n/a | −15,473.0% | −3,284.7% | −98.2% |
| Net margin | n/a | −774.0% | −453.5% | 402.5% | −250.3% | n/a | n/a | −15,956.7% | −3,339.5% | −101.1% |
| Free cash flow margin | n/a | −1,168.2% | −559.4% | 351.8% | −611.2% | n/a | n/a | −14,627.7% | −2,996.4% | −136.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −175.6 | −185.4 | −148.6 | 113.8 | −143.0 | −87.0 | −88.9 | −161.9 | −178.8 | −67.9 |
| Capital expenditure | −0.2 | −0.2 | −0.1 | −0.1 | −0.1 | −1.2 | −1.3 | −0.5 | −1.0 | 0.0 |
| Free cash flow | −175.9 | −185.6 | −148.7 | 113.7 | −143.1 | −88.2 | −90.2 | −162.4 | −179.8 | −67.9 |
| Growth | −225.8% | |||||||||
| Buybacks | −0.6 | −1.7 | −1.0 | −0.9 | −1.0 | −2.7 | −0.9 | −0.8 | −1.7 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 46.6 | 61.7 | 80.4 | 36.1 | 126.3 | 64.1 | 46.3 | 22.5 | 66.7 | 34.3 |
| Total debt | 101.4 | 245.7 | 245.0 | 245.2 | 11.6 | 0.0 | 48.6 | 99.5 | 100.3 | 54.0 |
| Net cash (debt) | −54.8 | −184.0 | −164.6 | −209.1 | 114.6 | 64.1 | −2.2 | −77.0 | −33.6 | −19.7 |
| Shareholders’ equity | 167.5 | 68.3 | −26.4 | 117.1 | 156.4 | 113.6 | 117.1 | 93.1 | 146.0 | 107.5 |
| Debt to equity | 0.61 | 3.60 | n/a | 2.09 | 0.07 | 0.00 | 0.41 | 1.07 | 0.69 | 0.50 |
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 | ||||||||||
| −175.6 | −185.4 | −148.6 | 113.8 | −143.0 | −87.0 | −88.9 | −161.9 | −178.8 | −67.9 | |
| Growth | −225.6% | |||||||||
| 2.1 | 3.4 | 3.7 | 3.7 | 2.9 | 0.3 | 0.4 | 0.6 | 0.5 | 0.6 | |
| Investment | ||||||||||
| −0.2 | −0.2 | −0.1 | −0.1 | −0.1 | −1.2 | −1.3 | −0.5 | −1.0 | 0.0 | |
| calc | −175.9 | −185.6 | −148.7 | 113.7 | −143.1 | −88.2 | −90.2 | −162.4 | −179.8 | −67.9 |
| Growth | −225.8% | |||||||||
| calc | n/a | −1.76 | −1.41 | 0.97 | −1.29 | −0.61 | −0.54 | −0.73 | −0.56 | −0.19 |
| 18.3 | 50.5 | 169.6 | −155.9 | 380.8 | 2.1 | −71.1 | −49.9 | −15.4 | 113.0 | |
| Financing | ||||||||||
| 1.0 | 149.9 | −2.2 | −2.2 | −147.6 | 22.7 | 142.2 | 188.0 | 238.3 | −48.5 | |
| −0.6 | −1.7 | −1.0 | −0.9 | −1.0 | −2.7 | −0.9 | −0.8 | −1.7 | 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.