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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −31.5% | −87.7% | −35.5% | 10.7% | 12.9% | 13.7% | 12.6% | 11.2% | 10.6% | 11.7% | |
| −69.5% | −573.5% | −1,655.5% | −2.3% | 1.1% | 1.4% | −2.9% | −4.7% | −4.2% | −0.7% | |
| −74.3% | −582.4% | −1,592.8% | −0.3% | −0.2% | 1.3% | −2.5% | −4.1% | −3.6% | −0.2% | |
| −74.5% | −582.4% | −1,592.8% | 1.1% | −1.4% | 1.5% | −3.3% | −3.9% | −3.5% | −0.3% | |
| n/a | n/a | n/a | −1.3% | 3.7% | −2.8% | 0.7% | −2.3% | −0.4% | −2.1% | |
| Spending | ||||||||||
| 32.0% | 361.9% | 657.1% | 14.9% | 11.8% | 12.3% | 15.5% | 15.9% | 14.8% | 12.3% | |
| n/a | n/a | n/a | 0.7% | 0.3% | 0.6% | 0.5% | 2.0% | 0.3% | 0.2% | |
| n/a | n/a | n/a | n/a | n/a | −19.0% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −69.8% | −46.1% | n/a | 18.5% | −23.9% | 19.9% | −37.0% | −45.6% | −40.8% | −3.0% | |
| −58.8% | −33.0% | −156.4% | 728.0% | −5.5% | 5.8% | −10.6% | −11.8% | −10.6% | −1.0% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 0.02 | 0.01 | 0.01 | 0.01 | n/a | n/a | |
| 15.8% | 28.3% | 45.3% | 155.2% | 77.1% | 70.9% | 71.4% | 74.1% | 74.0% | 65.7% | |