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 | 165.4 | 307.7 | 1,193.3 | 114.6 | 152.9 | 101.9 | 92.1 | 90.1 | 98.4 | 55.2 |
| Growth | +86.0% | +287.8% | −90.4% | +33.4% | −33.4% | −9.7% | −2.1% | +9.2% | −43.9% | |
| Operating income | −112.9 | −59.6 | 687.9 | −440.0 | −425.1 | −446.1 | −376.2 | −263.7 | −105.2 | −140.1 |
| Net income | −153.5 | −96.7 | 681.3 | −440.7 | −444.4 | −523.8 | −368.2 | −276.1 | −119.0 | −164.1 |
| Growth | −164.7% | |||||||||
| EPS, diluted | −1.10 | −0.62 | 3.78 | −2.52 | −2.49 | −2.86 | −1.97 | −1.45 | −8.68 | −9.73 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −68.2% | −19.4% | 57.6% | −383.9% | −278.0% | −437.8% | −408.6% | −292.6% | −106.9% | −253.7% |
| Net margin | −92.8% | −31.4% | 57.1% | −384.5% | −290.6% | −514.0% | −400.0% | −306.3% | −120.9% | −297.1% |
| Free cash flow margin | −74.6% | −29.3% | 59.0% | −309.7% | −209.6% | −419.6% | −336.4% | −214.7% | −180.0% | −377.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −117.0 | −80.4 | 718.2 | −328.7 | −313.3 | −412.7 | −304.0 | −192.6 | −175.7 | −208.5 |
| Capital expenditure | −6.4 | −9.7 | −14.2 | −26.3 | −7.3 | −15.0 | −5.7 | −0.9 | −1.5 | −0.2 |
| Free cash flow | −123.4 | −90.1 | 704.0 | −355.0 | −320.5 | −427.6 | −309.7 | −193.5 | −177.2 | −208.7 |
| Growth | −150.4% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −3.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 59.6 | 4.8 | 194.9 | 96.4 | 199.0 | 25.2 | 88.2 | 35.3 | 44.3 | 15.1 |
| Shareholders’ equity | 88.1 | 87.8 | 1,717.6 | 1,405.4 | 1,077.3 | 679.5 | 366.6 | 131.0 | 60.7 | 89.8 |
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 | ||||||||||
| 165.4 | 307.7 | 1,193.3 | 114.6 | 152.9 | 101.9 | 92.1 | 90.1 | 98.4 | 55.2 | |
| Growth | +86.0% | +287.8% | −90.4% | +33.4% | −33.4% | −9.7% | −2.1% | +9.2% | −43.9% | |
| 30.2 | 30.5 | 24.4 | 21.4 | 19.5 | 24.9 | 21.6 | 33.8 | 30.7 | 0.0 | |
| 203.8 | 268.5 | 399.5 | 434.6 | 408.7 | 400.3 | 218.3 | 114.2 | 120.9 | 117.3 | |
| 44.3 | 52.4 | 81.4 | 98.7 | 104.7 | 122.8 | 92.3 | 77.4 | 76.8 | 68.7 | |
| −112.9 | −59.6 | 687.9 | −440.0 | −425.1 | −446.1 | −376.2 | −263.7 | −105.2 | −140.1 | |
| Growth | −164.0% | |||||||||
| −152.6 | −96.1 | 682.7 | −440.1 | −443.9 | −523.3 | −365.0 | −276.3 | −119.2 | −164.2 | |
| 0.9 | 0.6 | 1.4 | 0.6 | 0.5 | 0.6 | 3.2 | −0.2 | −0.2 | −0.1 | |
| −153.5 | −96.7 | 681.3 | −440.7 | −444.4 | −523.8 | −368.2 | −276.1 | −119.0 | −164.1 | |
| Growth | −164.7% | |||||||||
| Per share | ||||||||||
| −1.10 | −0.62 | 4.02 | −2.52 | −2.49 | −2.86 | −1.97 | −1.45 | −8.68 | −9.73 | |
| −1.10 | −0.62 | 3.78 | −2.52 | −2.49 | −2.86 | −1.97 | −1.45 | −8.68 | −9.73 | |
| Growth | −166.7% | |||||||||
| 139.6 | 156.0 | 169.6 | 175.0 | 178.6 | 183.3 | 187.1 | 190.0 | 13.7 | 16.9 | |
| 139.6 | 156.0 | 180.1 | 175.0 | 178.6 | 183.3 | 187.1 | 190.0 | 13.7 | 16.9 | |
| Growth | +11.7% | +15.5% | −2.8% | +2.1% | +2.6% | +2.1% | +1.5% | −92.8% | +23.0% | |
† The diluted share count jumps at 2024, 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.