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 | 41.6 | 64.8 | 29.9 | 111.8 | 73.8 | n/a | n/a | n/a | n/a | n/a |
| Growth | +55.8% | −53.9% | +274.3% | −34.0% | ||||||
| Operating income | −54.3 | −43.9 | −112.2 | −146.0 | −156.9 | −173.6 | −163.4 | −164.5 | −167.0 | −122.8 |
| Net income | −66.7 | −53.5 | −126.8 | −84.5 | −138.1 | 194.2 | 47.4 | −117.8 | −156.8 | −3.4 |
| Growth | −75.6% | −348.5% | ||||||||
| EPS, diluted | n/a | n/a | n/a | −1.71 | −2.41 | 3.12 | 0.76 | −1.88 | −2.70 | −0.05 |
| Growth | −75.6% | −347.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −130.4% | −67.7% | −375.7% | −130.6% | −212.6% | n/a | n/a | n/a | n/a | n/a |
| Net margin | −160.4% | −82.5% | −424.4% | −75.6% | −187.0% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −124.1% | −56.4% | −349.2% | −54.0% | −136.0% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −51.5 | −36.2 | −103.7 | −60.1 | −100.1 | −109.7 | −86.5 | 74.7 | −148.8 | −116.1 |
| Capital expenditure | −0.1 | −0.4 | −0.6 | −0.3 | −0.3 | −0.3 | −0.1 | −0.4 | −0.2 | −0.1 |
| Free cash flow | −51.6 | −36.6 | −104.3 | −60.4 | −100.4 | −110.0 | −86.6 | 74.3 | −149.0 | −116.2 |
| Growth | −300.5% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −4.7 | −11.9 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.2 | 3.4 | 5.9 | 3.1 | 10.5 | 100.8 | 11.0 | 7.1 | 3.4 | 9.7 |
| Total debt | 79.7 | 84.6 | 0.9 | 158.2 | 236.3 | 313.5 | 315.3 | 213.2 | 164.9 | 87.9 |
| Net cash (debt) | −77.5 | −81.2 | 5.0 | −155.1 | −225.8 | −212.7 | −304.3 | −206.1 | −161.5 | −78.2 |
| Shareholders’ equity | −37.4 | −2.8 | −100.2 | −109.0 | −120.8 | 23.8 | 85.7 | −25.0 | −182.6 | −121.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 13.18 | 3.68 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.2 | 3.4 | 5.9 | 3.1 | 10.5 | 100.8 | 11.0 | 7.1 | 3.4 | 9.7 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| 1.1 | 0.4 | 0.1 | 1.1 | 1.4 | n/a | n/a | n/a | n/a | 0.0 | |
| 1.2 | 2.1 | 3.8 | 3.8 | n/a | n/a | 1.5 | 2.0 | 2.7 | 1.8 | |
| 67.3 | 116.3 | 95.9 | 137.0 | 181.0 | 419.3 | 591.0 | 378.3 | 277.1 | 325.6 | |
| Growth | +72.9% | −17.5% | +42.8% | +32.2% | +131.6% | +41.0% | −36.0% | −26.8% | +17.5% | |
| Liabilities | ||||||||||
| 0.2 | 0.5 | 0.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 79.5 | 84.1 | n/a | 158.2 | 236.3 | 313.5 | 315.3 | 213.2 | 164.9 | 87.9 | |
| calc | 79.7 | 84.6 | 0.9 | 158.2 | 236.3 | 313.5 | 315.3 | 213.2 | 164.9 | 87.9 |
| Equity | ||||||||||
| −469.9 | −523.4 | −650.1 | −734.6 | −872.7 | −683.1 | −635.7 | −753.5 | −910.3 | −913.7 | |
| −37.4 | −2.8 | −100.2 | −109.0 | −120.8 | 23.8 | 85.7 | −25.0 | −182.6 | −121.2 | |
| Growth | +260.3% | −129.2% | ||||||||
| Per share and net cash | ||||||||||
| calc | −77.5 | −81.2 | 5.0 | −155.1 | −225.8 | −212.7 | −304.3 | −206.1 | −161.5 | −78.2 |
| 43.8 | 48.2 | 49.0 | 54.2 | 61.7 | 62.6 | 62.8 | 61.1 | 58.0 | 71.7 | |
| calc | −0.85 | −0.06 | −2.04 | −2.01 | −1.96 | 0.38 | 1.36 | −0.41 | −3.15 | −1.69 |
Lines marked calc are worked out here from filed figures; point at one for how.