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 | 190.9 | 219.5 | 151.2 | 90.7 | 32.0 | 14.3 | 26.9 | 6.2 | 3.9 | 9.7 |
| Growth | +14.9% | −31.1% | −40.0% | −64.7% | −55.4% | +88.6% | −76.9% | −36.9% | +146.7% | |
| Operating income | −125.2 | −137.9 | −505.6 | n/a | n/a | n/a | n/a | −99.8 | −135.0 | −110.5 |
| Net income | −186.6 | −117.0 | −509.3 | −322.3 | −170.5 | −92.2 | 28.3 | −95.9 | −126.2 | −250.6 |
| Growth | −438.7% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −2.09 | −1.02 | −0.47 | 0.14 | −0.39 | −0.47 | −1.37 |
| Growth | −378.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −65.6% | −62.8% | −334.4% | n/a | n/a | n/a | n/a | −1,602.5% | −3,440.2% | −1,141.1% |
| Net margin | −97.7% | −53.3% | −336.9% | −355.3% | −533.0% | −646.0% | 105.2% | −1,540.6% | −3,216.2% | −2,588.2% |
| Free cash flow margin | −42.2% | −68.5% | −109.7% | −191.6% | −264.3% | −441.7% | −260.0% | −1,099.9% | −1,955.6% | −927.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −49.0 | −103.7 | −124.2 | −135.9 | −77.0 | −55.8 | −65.0 | −66.9 | −68.2 | −87.8 |
| Capital expenditure | −31.6 | −46.7 | −41.6 | −37.9 | −7.5 | −7.2 | −4.9 | −1.5 | −8.6 | −2.0 |
| Free cash flow | −80.6 | −150.4 | −165.8 | −173.8 | −84.5 | −63.0 | −70.0 | −68.5 | −76.8 | −89.8 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 62.6 | 68.1 | 96.9 | 65.8 | 51.8 | 36.4 | 4.9 | 7.6 | 29.5 | 30.2 |
| Total debt | 7.9 | 8.0 | 211.7 | 218.0 | 171.9 | 179.9 | 43.2 | n/a | 0.0 | 93.2 |
| Net cash (debt) | 54.7 | 60.1 | −114.8 | −152.2 | −120.1 | −143.5 | −38.4 | n/a | 29.5 | −62.9 |
| Shareholders’ equity | 560.2 | 533.6 | 362.9 | 71.7 | 67.2 | 107.3 | 126.3 | 118.5 | 38.5 | 20.9 |
| Debt to equity | 0.01 | 0.02 | 0.58 | 3.04 | 2.56 | 1.68 | 0.34 | n/a | 0.00 | 4.46 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 190.9 | 219.5 | 151.2 | 90.7 | 32.0 | 14.3 | 26.9 | 6.2 | 3.9 | 9.7 | |
| Growth | +14.9% | −31.1% | −40.0% | −64.7% | −55.4% | +88.6% | −76.9% | −36.9% | +146.7% | |
| 112.1 | 143.2 | 404.6 | n/a | n/a | n/a | n/a | 48.6 | 53.1 | 41.3 | |
| 142.3 | 146.1 | 137.8 | n/a | n/a | n/a | n/a | 40.4 | 41.3 | 70.1 | |
| −125.2 | −137.9 | −505.6 | n/a | n/a | n/a | n/a | −99.8 | −135.0 | −110.5 | |
| Growth | ||||||||||
| −194.2 | −78.4 | −395.9 | −171.3 | −104.5 | −111.0 | −80.0 | −96.4 | −128.0 | −250.6 | |
| −3.9 | 2.1 | −15.4 | −0.9 | −0.1 | −0.2 | −0.2 | −0.5 | −1.8 | 0.0 | |
| −186.6 | −117.0 | −509.3 | −322.3 | −170.5 | −92.2 | 28.3 | −95.9 | −126.2 | −250.6 | |
| Growth | −438.7% | |||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | −2.09 | −1.02 | −0.47 | 0.14 | −0.39 | −0.47 | −1.37 | |
| n/a | n/a | n/a | −2.09 | −1.02 | −0.47 | 0.14 | −0.39 | −0.47 | −1.37 | |
| Growth | −378.6% | |||||||||
| n/a | n/a | n/a | 154.1 | 167.1 | 197.8 | 200.4 | 244.5 | 267.7 | 313.0 | |
| n/a | n/a | n/a | 154.1 | 167.1 | 197.8 | 200.4 | 244.5 | 267.7 | 313.0 | |
| Growth | +8.4% | +18.4% | +1.3% | +22.0% | +9.5% | +16.9% | ||||