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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 433.0 | 162.0 | 280.0 | 282.0 | 189.0 | 154.0 | 7.0 | 42.0 | 80.0 |
| Growth | −62.6% | +72.8% | +0.7% | −33.0% | −18.5% | −95.5% | +500.0% | +90.5% | |
| Net income | −1,605.0 | −296.0 | −359.0 | −578.0 | −445.0 | −195.0 | 477.0 | 435.0 | −177.0 |
| Growth | −8.8% | −140.7% | |||||||
| EPS, diluted | −13.50 | −3.33 | −4.43 | −9.78 | −8.99 | −3.92 | −10.18 | −9.43 | −3.58 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | −370.7% | −182.7% | −128.2% | −205.0% | −235.4% | −126.6% | 6,814.3% | 1,035.7% | −221.3% |
| Free cash flow margin | −150.8% | −197.5% | −131.4% | −138.3% | 269.8% | −271.4% | −2,785.7% | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −652.0 | −319.0 | −368.0 | −390.0 | 511.0 | −418.0 | −195.0 | −176.0 | 38.0 |
| Capital expenditure | −1.0 | −1.0 | 0.0 | 0.0 | −1.0 | 0.0 | 0.0 | n/a | n/a |
| Free cash flow | −653.0 | −320.0 | −368.0 | −390.0 | 510.0 | −418.0 | −195.0 | n/a | n/a |
| Growth | −182.0% | ||||||||
| Buybacks | −330.0 | −44.0 | −106.0 | −200.0 | −1.0 | −3.0 | −38.0 | −4.0 | −7.0 |
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −409.0 | 0.0 | 0.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 146.0 | 280.0 | 83.0 | 167.0 | 160.0 | 78.0 | 108.0 | 87.0 | 71.0 |
| Total debt | 2,121.0 | 2,249.0 | 2,228.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1,975.0 | −1,969.0 | −2,145.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1,413.0 | 1,119.0 | 826.0 | 136.0 | −313.0 | −882.0 | −1,657.0 | −2,089.0 | −2,237.0 |
| Debt to equity | 1.50 | 2.01 | 2.70 | n/a | n/a | n/a | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| −152.7% | −182.7% | −127.5% | −205.0% | −235.4% | −96.1% | −6,914.3% | −1,050.0% | −226.3% | |
| −370.7% | −182.7% | −128.2% | −205.0% | −235.4% | −126.6% | 6,814.3% | 1,035.7% | −221.3% | |
| −150.8% | −197.5% | −131.4% | −138.3% | 269.8% | −271.4% | −2,785.7% | n/a | n/a | |
| Spending | |||||||||
| n/a | 56.2% | 36.8% | 34.4% | n/a | n/a | n/a | n/a | n/a | |
| 0.2% | 0.6% | 0.0% | 0.0% | 0.5% | 0.0% | 0.0% | n/a | n/a | |
| Returns | |||||||||
| −113.6% | −26.5% | −43.5% | −425.0% | n/a | n/a | n/a | n/a | n/a | |
| −17.6% | −3.7% | −4.9% | −10.1% | −9.5% | −5.8% | 18.3% | 20.1% | −8.8% | |
| Balance and payout | |||||||||
| 1.50 | 2.01 | 2.70 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 84.3% | 86.0% | 88.5% | 97.4% | 106.4% | 126.0% | 163.2% | 195.8% | 210.8% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 85.7% | 0.0% | n/a | |
| n/a | n/a | n/a | n/a | 0.2% | n/a | n/a | n/a | n/a | |