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 | 90.7 | 93.5 | 78.6 | 90.9 | 78.9 | 130.5 | 128.3 | 200.5 | 154.0 | 160.0 |
| Growth | +3.0% | −15.9% | +15.6% | −13.2% | +65.4% | −1.7% | +56.3% | −23.2% | +3.9% | |
| Operating income | −71.2 | −89.8 | −101.0 | −100.5 | −104.4 | −210.4 | −307.2 | −334.5 | −474.3 | −553.9 |
| Net income | −74.4 | −92.2 | −102.6 | −84.1 | 29.4 | −181.2 | −314.2 | −306.7 | −309.9 | −546.4 |
| Growth | −716.3% | |||||||||
| EPS, diluted | n/a | n/a | −0.76 | −0.55 | 0.17 | −0.89 | −1.40 | −1.21 | −1.59 | −1.82 |
| Growth | −623.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 48.7% | 37.1% | 31.9% | 38.0% | 41.3% | 45.1% | 38.2% | 26.3% | 24.2% | 28.6% |
| Operating margin | −78.5% | −96.1% | −128.4% | −110.6% | −132.3% | −161.2% | −239.4% | −166.8% | −308.0% | −346.2% |
| Net margin | −82.0% | −98.6% | −130.4% | −92.6% | 37.3% | −138.9% | −244.9% | −153.0% | −201.2% | −341.5% |
| Free cash flow margin | −83.9% | −83.4% | −86.8% | −89.3% | 23.4% | −89.7% | −218.2% | −133.7% | −137.8% | −71.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −67.9 | −67.5 | −66.4 | −78.3 | 19.5 | −111.2 | −263.2 | −259.2 | −206.1 | −111.2 |
| Capital expenditure | −8.2 | −10.4 | −1.9 | −2.8 | −1.0 | −5.9 | −16.8 | −8.8 | −6.2 | −2.7 |
| Free cash flow | −76.1 | −78.0 | −68.3 | −81.1 | 18.5 | −117.1 | −280.0 | −268.0 | −212.2 | −113.9 |
| Growth | −734.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.8 | 16.5 | 18.8 | 29.6 | 81.6 | 460.7 | 325.1 | 179.9 | 55.4 | 63.7 |
| Total debt | 16.1 | 13.6 | 14.7 | 15.9 | n/a | 896.1 | 896.7 | n/a | n/a | n/a |
| Net cash (debt) | 0.7 | 2.9 | 4.2 | 13.8 | n/a | −435.3 | −571.6 | n/a | n/a | n/a |
| Shareholders’ equity | 84.7 | 86.1 | 114.1 | 54.9 | 335.5 | 791.0 | 562.9 | 701.3 | 506.6 | 5.3 |
| Debt to equity | 0.19 | 0.16 | 0.13 | 0.29 | n/a | 1.13 | 1.59 | 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 | ||||||||||
| 16.8 | 16.5 | 18.8 | 29.6 | 81.6 | 460.7 | 325.1 | 179.9 | 55.4 | 63.7 | |
| 11.4 | 13.4 | 8.6 | 15.3 | 16.8 | 24.2 | 18.8 | 36.6 | 27.5 | 35.4 | |
| 15.6 | 23.1 | 17.9 | 13.3 | 14.2 | 24.6 | 50.4 | 56.7 | 58.8 | 49.3 | |
| 14.6 | 37.9 | 34.1 | 30.1 | 24.9 | 32.5 | 41.6 | 36.4 | 30.5 | 24.1 | |
| n/a | n/a | n/a | n/a | n/a | 410.0 | 410.0 | 462.3 | 317.8 | 317.8 | |
| 137.9 | 144.1 | 170.3 | 148.0 | 414.0 | 2,007.0 | 1,767.1 | 1,746.0 | 1,260.4 | 784.1 | |
| Growth | +4.5% | +18.2% | −13.1% | +179.7% | +384.8% | −12.0% | −1.2% | −27.8% | −37.8% | |
| Liabilities | ||||||||||
| 16.1 | 13.6 | 14.7 | 15.9 | n/a | 896.1 | 896.7 | n/a | n/a | n/a | |
| calc | 16.1 | 13.6 | 14.7 | 15.9 | n/a | 896.1 | 896.7 | n/a | n/a | n/a |
| 53.2 | 58.0 | 56.2 | 93.1 | 78.5 | 1,216.0 | 1,204.2 | 1,044.7 | 753.9 | 778.7 | |
| Equity | ||||||||||
| −787.5 | −879.7 | −982.1 | −1,066.2 | −1,036.9 | −1,218.1 | −1,532.3 | −1,839.1 | −2,148.9 | −2,695.3 | |
| 84.7 | 86.1 | 114.1 | 54.9 | 335.5 | 791.0 | 562.9 | 701.3 | 506.6 | 5.3 | |
| Growth | +1.7% | +32.5% | −51.9% | +510.9% | +135.8% | −28.8% | +24.6% | −27.8% | −98.9% | |
| Per share and net cash | ||||||||||
| calc | 0.7 | 2.9 | 4.2 | 13.8 | n/a | −435.3 | −571.6 | n/a | n/a | n/a |
| 92.7 | 116.3 | 150.2 | 153.1 | 192.3 | 221.0 | 226.5 | 267.7 | 294.4 | 302.0 | |
| calc | 0.91 | 0.74 | 0.76 | 0.36 | 1.74 | 3.58 | 2.49 | 2.62 | 1.72 | 0.02 |
Lines marked calc are worked out here from filed figures; point at one for how.