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 | 13.1 | 0.9 | 0.6 | 1,533.9 | 2,114.9 | 2,376.2 | 1,720.3 | 1,497.0 | 1,235.6 | 1,444.5 |
| Growth | −93.2% | −36.6% | +274,116.4% | +37.9% | +12.4% | −27.6% | −13.0% | −17.5% | +16.9% | |
| Operating income | −9.1 | −5.1 | −9.3 | −36.0 | 23.4 | 33.5 | −49.5 | −71.1 | −51.6 | −9.5 |
| Net income | −9.7 | −5.1 | −8.9 | 17.0 | −30.4 | 36.3 | −57.4 | −59.0 | −43.3 | −4.9 |
| Growth | −279.1% | −258.4% | ||||||||
| EPS, diluted | −0.93 | −0.30 | −0.51 | −0.05 | 0.08 | 0.08 | −3.08 | −3.12 | −2.25 | −0.24 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −31.5% | −87.7% | −35.5% | 10.7% | 12.9% | 13.7% | 12.6% | 11.2% | 10.6% | 11.7% |
| Operating margin | −69.5% | −573.5% | −1,655.5% | −2.3% | 1.1% | 1.4% | −2.9% | −4.7% | −4.2% | −0.7% |
| Net margin | −74.5% | −582.4% | −1,592.8% | 1.1% | −1.4% | 1.5% | −3.3% | −3.9% | −3.5% | −0.3% |
| Free cash flow margin | n/a | n/a | n/a | −1.3% | 3.7% | −2.8% | 0.7% | −2.3% | −0.4% | −2.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.8 | −5.4 | −3.6 | −10.1 | 84.5 | −53.3 | 20.5 | −3.8 | −0.8 | −27.0 |
| Capital expenditure | n/a | n/a | n/a | −10.3 | −6.2 | −13.8 | −9.2 | −30.3 | −3.6 | −2.7 |
| Free cash flow | n/a | n/a | n/a | −20.4 | 78.4 | −67.1 | 11.3 | −34.1 | −4.4 | −29.7 |
| Growth | −185.7% | −402.1% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −3.5 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.8 | 6.8 | 0.5 | 0.0 | 1.8 | 100.0 | 122.6 | 102.5 | 96.3 | 107.8 |
| Total debt | n/a | n/a | n/a | n/a | 2.4 | 2.1 | 1.7 | 1.4 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | −0.6 | 97.9 | 120.9 | 101.1 | n/a | n/a |
| Shareholders’ equity | 13.9 | 11.2 | −63.3 | 92.0 | 127.5 | 182.3 | 155.2 | 129.4 | 106.1 | 160.7 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.02 | 0.01 | 0.01 | 0.01 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 13.1 | 0.9 | 0.6 | 1,533.9 | 2,114.9 | 2,376.2 | 1,720.3 | 1,497.0 | 1,235.6 | 1,444.5 | |
| Growth | −93.2% | −36.6% | +274,116.4% | +37.9% | +12.4% | −27.6% | −13.0% | −17.5% | +16.9% | |
| 17.2 | 1.7 | 0.8 | 1,369.1 | 135.8 | 140.0 | 224.3 | 215.2 | 166.3 | 177.3 | |
| −4.1 | −0.8 | −0.2 | 164.9 | 273.6 | 326.0 | 216.6 | 167.6 | 131.5 | 168.5 | |
| Growth | +66.0% | +19.1% | −33.5% | −22.7% | −21.5% | +28.1% | ||||
| 4.2 | 3.2 | 3.7 | 229.2 | 250.2 | 292.5 | 266.2 | 238.6 | 183.0 | 178.0 | |
| −9.1 | −5.1 | −9.3 | −36.0 | 23.4 | 33.5 | −49.5 | −71.1 | −51.6 | −9.5 | |
| Growth | +43.3% | −247.8% | ||||||||
| −9.7 | −5.1 | −8.9 | −4.5 | −3.2 | 30.5 | −43.3 | −61.7 | −44.6 | −2.9 | |
| −0.1 | n/a | n/a | n/a | n/a | −5.8 | 14.1 | −2.7 | −1.3 | 2.0 | |
| −9.7 | −5.1 | −8.9 | 17.0 | −30.4 | 36.3 | −57.4 | −59.0 | −43.3 | −4.9 | |
| Growth | −279.1% | −258.4% | ||||||||
| Per share | ||||||||||
| −0.93 | −0.30 | −4.05 | −0.05 | 0.08 | 0.10 | −3.08 | −3.12 | −2.25 | −0.24 | |
| −0.93 | −0.30 | −0.51 | −0.05 | 0.08 | 0.08 | −3.08 | −3.12 | −2.25 | −0.24 | |
| Growth | +0.0% | −3,950.0% | ||||||||
| 10.4 | 17.3 | 17.6 | 363.3 | 363.3 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 10.4 | 17.3 | 17.6 | 363.3 | 385.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Growth | +66.1% | +1.8% | +1,962.3% | +6.0% | −99.9% | −95.7% | +1.5% | +1.9% | +4.3% | |
† The diluted share count jumps at 2017 and 2019 and 2021 and 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.