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 | 1.1 | 27.5 | 1.0 | 0.8 | 0.9 | 200.6 | 53.9 | 91.4 | 135.2 | 9.7 |
| Growth | +2,508.4% | −96.5% | −14.8% | +4.8% | +23,414.3% | −73.1% | +69.5% | +47.9% | −92.8% | |
| Operating income | −159.5 | −155.3 | −158.9 | −85.7 | −112.7 | 72.0 | −131.6 | −191.0 | −154.6 | −214.6 |
| Net income | −160.1 | −153.2 | −155.6 | −77.7 | −111.1 | 67.0 | −116.9 | −147.0 | −122.3 | −244.1 |
| Growth | −274.6% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −1.95 | −2.78 | 1.38 | −2.47 | −2.76 | −2.27 | −4.53 |
| Growth | −279.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −15,121.8% | −564.2% | −16,634.0% | −10,527.9% | −13,216.2% | 35.9% | −244.1% | −209.1% | −114.4% | −2,216.4% |
| Net margin | −15,176.1% | −556.8% | −16,297.9% | −9,542.6% | −13,029.8% | 33.4% | −217.0% | −160.9% | −90.5% | −2,520.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −116.3 | −131.2 | −28.3 | −53.0 | −80.4 | 92.6 | −108.8 | −133.9 | −150.1 | −163.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 386.9 | 417.6 | 427.7 | 375.7 | 295.4 | 579.1 | 710.4 | 618.8 | 471.4 | 307.5 |
| Shareholders’ equity | 365.4 | 407.2 | 323.0 | 272.9 | 184.0 | 466.0 | 622.0 | 561.4 | 486.9 | 280.5 |
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 | ||||||||||
| 386.9 | 417.6 | 427.7 | 375.7 | 295.4 | 579.1 | 710.4 | 618.8 | 471.4 | 307.5 | |
| 0.2 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 5.2 | 0.0 | n/a | |
| 56.5 | 55.0 | 52.8 | 3.9 | 2.6 | 2.0 | 1.7 | 3.8 | 3.1 | 2.1 | |
| 460.0 | 496.3 | 498.8 | 419.3 | 333.0 | 609.4 | 758.0 | 696.4 | 547.1 | 326.8 | |
| Growth | +7.9% | +0.5% | −15.9% | −20.6% | +83.0% | +24.4% | −8.1% | −21.4% | −40.3% | |
| Liabilities | ||||||||||
| 94.6 | 89.1 | 175.8 | 146.3 | 149.0 | 143.3 | 136.0 | 135.0 | 60.2 | 46.3 | |
| Equity | ||||||||||
| −289.2 | −442.4 | −598.0 | −671.9 | −783.0 | −716.1 | −833.0 | −980.0 | −1,102.3 | −1,346.4 | |
| 365.4 | 407.2 | 323.0 | 272.9 | 184.0 | 466.0 | 622.0 | 561.4 | 486.9 | 280.5 | |
| Growth | +11.4% | −20.7% | −15.5% | −32.6% | +153.3% | +33.5% | −9.8% | −13.3% | −42.4% | |
| Per share and net cash | ||||||||||
| 34.8 | 38.5 | 39.9 | 39.9 | 39.9 | 46.7 | 52.1 | 53.7 | 53.8 | 53.8 | |
| calc | 10.51 | 10.58 | 8.10 | 6.84 | 4.61 | 9.99 | 11.94 | 10.46 | 9.05 | 5.21 |
Lines marked calc are worked out here from filed figures; point at one for how.