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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 48.7% | 37.1% | 31.9% | 38.0% | 41.3% | 45.1% | 38.2% | 26.3% | 24.2% | 28.6% | |
| −78.5% | −96.1% | −128.4% | −110.6% | −132.3% | −161.2% | −239.4% | −166.8% | −308.0% | −346.2% | |
| n/a | n/a | n/a | −92.6% | 37.3% | −210.6% | −244.9% | −158.7% | −201.0% | −341.3% | |
| −82.0% | −98.6% | −130.4% | −92.6% | 37.3% | −138.9% | −244.9% | −153.0% | −201.2% | −341.5% | |
| −83.9% | −83.4% | −86.8% | −89.3% | 23.4% | −89.7% | −218.2% | −133.7% | −137.8% | −71.2% | |
| Spending | ||||||||||
| 74.5% | 69.9% | 79.6% | 65.6% | 81.3% | 86.5% | 150.4% | 93.3% | 87.6% | 60.8% | |
| 52.7% | 63.3% | 80.7% | 83.1% | 92.3% | 95.1% | 125.4% | 84.7% | 113.6% | 88.4% | |
| 9.0% | 11.2% | 2.4% | 3.1% | 1.3% | 4.5% | 13.1% | 4.4% | 4.0% | 1.7% | |
| Returns | ||||||||||
| −87.8% | −107.1% | −89.9% | −153.2% | 8.8% | −22.9% | −55.8% | −43.7% | −61.2% | −10,214.5% | |
| −53.9% | −64.0% | −60.2% | −56.9% | 7.1% | −9.0% | −17.8% | −17.6% | −24.6% | −69.7% | |
| Balance and payout | ||||||||||
| 0.19 | 0.16 | 0.13 | 0.29 | n/a | 1.13 | 1.59 | n/a | n/a | n/a | |
| 38.6% | 40.2% | 33.0% | 62.9% | 19.0% | 60.6% | 68.1% | 59.8% | 59.8% | 99.3% | |