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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 62.6 | 68.1 | 96.9 | 65.8 | 51.8 | 36.4 | 4.9 | 7.6 | 29.5 | 30.2 | |
| 21.6 | 19.8 | 21.2 | 20.7 | 16.5 | 1.3 | 1.0 | 0.9 | 0.9 | 3.9 | |
| 64.7 | 112.7 | 86.9 | 44.0 | 34.9 | 8.6 | 7.3 | 7.1 | 13.8 | 13.8 | |
| 157.2 | 93.8 | 93.6 | 54.1 | 54.4 | 37.6 | 36.9 | 26.6 | 19.1 | 15.2 | |
| 949.1 | 846.9 | 716.2 | 455.8 | 314.6 | 359.9 | 216.0 | 151.0 | 145.3 | 155.5 | |
| Growth | −10.8% | −15.4% | −36.4% | −31.0% | +14.4% | −40.0% | −30.1% | −3.8% | +7.0% | |
| Liabilities | ||||||||||
| 0.4 | 0.5 | 0.5 | 31.7 | 0.4 | 0.1 | 43.2 | n/a | n/a | n/a | |
| 7.6 | 7.5 | 211.2 | 186.3 | 171.5 | 179.9 | 0.0 | n/a | 0.0 | 93.2 | |
| calc | 7.9 | 8.0 | 211.7 | 218.0 | 171.9 | 179.9 | 43.2 | n/a | 0.0 | 93.2 |
| 379.8 | 300.3 | 337.5 | 384.1 | 247.4 | 252.5 | 89.7 | 32.5 | 78.5 | 134.6 | |
| Equity | ||||||||||
| −729.3 | −847.8 | −1,330.5 | −1,652.9 | −1,823.4 | −1,915.6 | −1,868.6 | −1,964.5 | −2,090.7 | −2,341.3 | |
| 560.2 | 533.6 | 362.9 | 71.7 | 67.2 | 107.3 | 126.3 | 118.5 | 38.5 | 20.9 | |
| Growth | −4.7% | −32.0% | −80.2% | −6.3% | +59.8% | +17.6% | −6.1% | −67.5% | −45.7% | |
| Per share and net cash | ||||||||||
| calc | 54.7 | 60.1 | −114.8 | −152.2 | −120.1 | −143.5 | −38.4 | n/a | 29.5 | −62.9 |
| 118.7 | 122.1 | 160.0 | 163.3 | 187.7 | 206.7 | 208.2 | 248.9 | 292.9 | 353.9 | |
| calc | 4.72 | 4.37 | 2.27 | 0.44 | 0.36 | 0.52 | 0.61 | 0.48 | 0.13 | 0.06 |
Lines marked calc are worked out here from filed figures; point at one for how.