Closing prices at the end of each trading day, from 13 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −51.5 | −36.2 | −103.7 | −60.1 | −100.1 | −109.7 | −86.5 | 74.7 | −148.8 | −116.1 | |
| Growth | −299.1% | |||||||||
| n/a | n/a | n/a | n/a | n/a | 1.4 | 1.0 | 0.9 | 1.0 | 1.0 | |
| Investment | ||||||||||
| −0.1 | −0.4 | −0.6 | −0.3 | −0.3 | −0.3 | −0.1 | −0.4 | −0.2 | −0.1 | |
| calc | −51.6 | −36.6 | −104.3 | −60.4 | −100.4 | −110.0 | −86.6 | 74.3 | −149.0 | −116.2 |
| Growth | −300.5% | |||||||||
| calc | n/a | n/a | n/a | −1.22 | −1.76 | −1.76 | −1.38 | n/a | n/a | n/a |
| −16.3 | −37.6 | 25.2 | −3.4 | −67.0 | 193.7 | −127.6 | 27.5 | 82.2 | 164.5 | |
| Financing | ||||||||||
| 68.7 | 75.0 | 81.1 | 60.7 | 174.5 | 6.3 | 124.2 | −106.1 | 62.9 | −42.2 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −4.7 | −11.9 | 0.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.