Closing prices at the end of each trading day, from 19 Jan 2018. 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 | 282.4 | 543.7 | 827.2 | 832.9 | 310.9 | 349.4 | 593.4 | 609.5 | 554.1 | 561.9 |
| Growth | +92.5% | +52.1% | +0.7% | −62.7% | +12.4% | +69.8% | +2.7% | −9.1% | +1.4% | |
| Operating income | −83.0 | −57.0 | −28.3 | −182.7 | −383.2 | −50.0 | 43.6 | 17.6 | 8.9 | 2.3 |
| Net income | −70.9 | −67.7 | −53.0 | −217.8 | −378.9 | −64.6 | 14.4 | −32.2 | −41.1 | −51.3 |
| Growth | −323.8% | |||||||||
| EPS, diluted | −5.34 | −4.55 | −2.17 | −7.43 | −12.74 | −2.13 | 0.45 | −0.97 | −1.11 | −1.25 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.8% | 17.5% | 22.7% | 19.6% | 2.8% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −29.4% | −10.5% | −3.4% | −21.9% | −123.3% | −14.3% | 7.3% | 2.9% | 1.6% | 0.4% |
| Net margin | −25.1% | −12.4% | −6.4% | −26.1% | −121.9% | −18.5% | 2.4% | −5.3% | −7.4% | −9.1% |
| Free cash flow margin | −4.4% | −7.3% | 5.2% | 4.4% | −4.6% | −16.0% | −2.0% | 3.4% | −0.3% | −4.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.3 | 5.7 | 89.6 | 101.3 | −4.9 | −40.4 | 16.7 | 45.5 | 13.2 | −7.3 |
| Capital expenditure | −9.1 | −45.2 | −46.6 | −65.0 | −9.4 | −15.4 | −28.6 | −24.6 | −14.8 | −15.9 |
| Free cash flow | −12.4 | −39.5 | 42.9 | 36.3 | −14.3 | −55.8 | −11.9 | 20.9 | −1.6 | −23.3 |
| Growth | −15.3% | −139.4% | −107.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.1 | 17.5 | 63.6 | 93.0 | 68.9 | 21.5 | 17.4 | 30.8 | 27.9 | 18.4 |
| Total debt | n/a | 241.5 | 425.0 | 392.1 | 343.6 | 334.4 | 340.3 | 323.4 | 320.8 | 347.9 |
| Net cash (debt) | n/a | −224.0 | −361.4 | −299.1 | −274.7 | −312.9 | −322.9 | −292.5 | −293.0 | −329.4 |
| Shareholders’ equity | 288.2 | 287.4 | 594.8 | 389.9 | 20.4 | −39.3 | −23.5 | −35.6 | −66.1 | −115.0 |
| Debt to equity | n/a | 0.84 | 0.71 | 1.01 | 16.83 | 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 | 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 | ||||||||||
| 282.4 | 543.7 | 827.2 | 832.9 | 310.9 | 349.4 | 593.4 | 609.5 | 554.1 | 561.9 | |
| Growth | +92.5% | +52.1% | +0.7% | −62.7% | +12.4% | +69.8% | +2.7% | −9.1% | +1.4% | |
| 246.1 | 448.5 | 639.3 | 670.0 | 302.2 | n/a | n/a | n/a | n/a | n/a | |
| 36.2 | 95.2 | 187.9 | 163.0 | 8.7 | n/a | n/a | n/a | n/a | n/a | |
| Growth | +162.6% | +97.4% | −13.3% | −94.7% | ||||||
| 39.4 | 49.5 | 73.1 | 81.3 | 49.3 | 45.3 | 51.7 | 59.8 | 51.3 | 59.7 | |
| −83.0 | −57.0 | −28.3 | −182.7 | −383.2 | −50.0 | 43.6 | 17.6 | 8.9 | 2.3 | |
| Growth | −59.7% | −49.1% | −73.7% | |||||||
| −97.2 | −72.7 | −50.6 | −221.6 | −381.4 | −64.6 | 14.9 | −31.6 | −40.9 | −51.5 | |
| −26.3 | −5.0 | 2.4 | −3.9 | −2.5 | −0.0 | 0.5 | 0.6 | 0.2 | −0.2 | |
| −70.9 | −67.7 | −53.0 | −217.8 | −378.9 | −64.6 | 14.4 | −32.2 | −41.1 | −51.3 | |
| Growth | −323.8% | |||||||||
| Per share | ||||||||||
| −5.34 | −4.55 | −2.17 | −7.43 | −12.74 | −2.13 | 0.47 | −0.97 | −1.11 | −1.25 | |
| −5.34 | −4.55 | −2.17 | −7.43 | −12.74 | −2.13 | 0.45 | −0.97 | −1.11 | −1.25 | |
| Growth | −315.6% | |||||||||
| 13.3 | 14.9 | 24.4 | 29.3 | 29.7 | 30.3 | 30.9 | 33.3 | 37.2 | 40.9 | |
| 13.3 | 14.9 | 24.4 | 29.3 | 29.7 | 30.3 | 32.3 | 33.3 | 37.2 | 40.9 | |
| Growth | +12.2% | +64.0% | +20.1% | +1.5% | +1.9% | +6.4% | +3.2% | +11.7% | +10.1% | |
† The diluted share count jumps at 2018, 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.