Closing prices at the end of each trading day, from 14 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | −17.5 | −56.9 | 1.2 | −15.6 | −113.8 | −125.8 | −61.3 | 68.8 | −82.1 | −295.6 |
| Net income | −17.5 | −56.0 | 2.3 | −15.5 | −109.8 | −119.1 | −56.6 | 80.8 | −77.6 | −309.7 |
| Growth | −784.3% | −196.0% | ||||||||
| EPS, diluted | n/a | −0.17 | −0.05 | −0.06 | −0.30 | n/a | −0.12 | 0.16 | −0.14 | −0.53 |
| Growth | −187.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.0 | −11.1 | −8.5 | −12.8 | −10.6 | −16.8 | −20.2 | −52.6 | −24.1 | −47.5 |
| Capital expenditure | −2.9 | −1.9 | −3.0 | −0.6 | −0.2 | −1.2 | −0.4 | −6.1 | −2.4 | −0.5 |
| Free cash flow | −10.9 | −13.0 | −11.4 | −13.4 | −10.8 | −18.0 | −20.5 | −58.7 | −26.4 | −48.0 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 31.1 | 164.9 | 125.1 | 52.1 | 74.0 | 201.8 | 134.4 | 290.7 | n/a | n/a |
| Shareholders’ equity | 110.0 | 136.3 | 165.3 | 161.8 | 94.3 | 433.6 | 417.9 | 820.0 | 1,179.0 | 1,832.1 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 31.1 | 164.9 | 125.1 | 52.1 | 74.0 | 201.8 | 134.4 | 290.7 | n/a | n/a | |
| 0.8 | 0.5 | 0.4 | 0.6 | 0.3 | 1.2 | 1.8 | 1.9 | 1.7 | 2.2 | |
| 3.6 | 5.0 | 6.5 | 7.6 | 7.6 | 6.6 | 5.0 | 5.4 | 5.4 | 7.6 | |
| 192.5 | 323.1 | 326.9 | 313.5 | 357.4 | 546.6 | 554.6 | 1,007.4 | 1,657.2 | 2,472.9 | |
| Growth | +67.8% | +1.2% | −4.1% | +14.0% | +52.9% | +1.5% | +81.7% | +64.5% | +49.2% | |
| Liabilities | ||||||||||
| 73.5 | 174.7 | 144.9 | 127.2 | 238.1 | 85.2 | 99.1 | 187.4 | 478.2 | 640.8 | |
| Equity | ||||||||||
| −32.7 | −88.0 | −85.1 | −103.5 | −212.3 | −333.0 | −389.9 | −304.0 | −381.6 | −691.2 | |
| 110.0 | 136.3 | 165.3 | 161.8 | 94.3 | 433.6 | 417.9 | 820.0 | 1,179.0 | 1,832.1 | |
| Growth | +23.9% | +21.3% | −2.1% | −41.8% | +360.1% | −3.6% | +96.2% | +43.8% | +55.4% | |
| Per share and net cash | ||||||||||
| n/a | 339.3 | 351.2 | 360.3 | 381.8 | 479.2 | 482.5 | 525.3 | 569.1 | 660.0 | |
| calc | n/a | 0.40 | 0.47 | 0.45 | 0.25 | 0.90 | 0.87 | 1.56 | 2.07 | 2.78 |
Lines marked calc are worked out here from filed figures; point at one for how.