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 | n/a | 20.1 | 30.9 | 0.2 | 28.6 | 27.4 | 26.6 | 60.0 | 434.4 | 46.0 |
| Growth | +54.1% | −99.3% | +12,293.1% | −4.4% | −2.8% | +125.7% | +624.1% | −89.4% | ||
| Operating income | −32.7 | −37.9 | −42.3 | −80.5 | −64.5 | −125.8 | −131.4 | −93.7 | 252.8 | −158.1 |
| Net income | −37.2 | −37.0 | −38.9 | −77.2 | −66.2 | −125.6 | −127.4 | −79.0 | 275.2 | −130.1 |
| Growth | −147.3% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.92 | −2.71 | −2.60 | −1.39 | 4.23 | −2.05 |
| Growth | −148.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −188.9% | −136.7% | −34,857.6% | −225.4% | −460.0% | −494.2% | −156.1% | 58.2% | −343.6% |
| Net margin | n/a | −184.2% | −125.9% | −33,414.3% | −231.1% | −458.9% | −479.3% | −131.6% | 63.3% | −282.8% |
| Free cash flow margin | n/a | 16.0% | −163.1% | −18,395.7% | −254.8% | −398.3% | −409.8% | −118.1% | 42.1% | 121.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −30.0 | 3.9 | −49.9 | −41.5 | −72.5 | −107.9 | −108.1 | −70.2 | 184.2 | 57.7 |
| Capital expenditure | −0.3 | −0.7 | −0.5 | −1.0 | −0.5 | −1.1 | −0.8 | −0.6 | −1.4 | −1.6 |
| Free cash flow | −30.3 | 3.2 | −50.4 | −42.5 | −73.0 | −109.0 | −108.9 | −70.8 | 182.8 | 56.1 |
| Growth | −1,673.1% | −69.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.1 | 106.0 | 82.2 | 33.0 | 117.4 | 123.7 | 125.7 | 186.7 | 97.2 | 128.4 |
| Total debt | n/a | n/a | n/a | 9.8 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 23.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 87.6 | 120.6 | 112.5 | 80.0 | 279.6 | 300.0 | 215.6 | 336.7 | 675.3 | 614.7 |
| Debt to equity | n/a | n/a | n/a | 0.12 | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −30.0 | 3.9 | −49.9 | −41.5 | −72.5 | −107.9 | −108.1 | −70.2 | 184.2 | 57.7 | |
| Growth | −1,390.0% | −68.7% | ||||||||
| 0.3 | 0.4 | 0.5 | 0.7 | 0.9 | 0.8 | 1.0 | 1.0 | 0.8 | 1.3 | |
| Investment | ||||||||||
| −0.3 | −0.7 | −0.5 | −1.0 | −0.5 | −1.1 | −0.8 | −0.6 | −1.4 | −1.6 | |
| calc | −30.3 | 3.2 | −50.4 | −42.5 | −73.0 | −109.0 | −108.9 | −70.8 | 182.8 | 56.1 |
| Growth | −1,673.1% | −69.3% | ||||||||
| calc | n/a | n/a | n/a | n/a | −2.12 | −2.35 | −2.22 | −1.25 | 2.81 | 0.88 |
| −59.3 | 15.8 | 2.2 | −53.7 | −91.0 | −15.9 | 91.5 | −39.3 | −299.5 | −49.3 | |
| Financing | ||||||||||
| 106.3 | 65.6 | 24.1 | 46.0 | 247.6 | 129.9 | 18.8 | 170.5 | 25.9 | 22.9 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.