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 | 25.1 | 13.1 | 11.3 | 7.3 | 37.5 | 524.0 | 106.5 | 15.8 | 27.1 | 16.1 |
| Growth | −47.8% | −13.9% | −35.5% | +415.2% | +1,296.8% | −79.7% | −85.1% | +71.2% | −40.6% | |
| Operating income | −71.9 | −71.3 | −88.2 | −121.1 | −125.4 | 310.6 | −143.2 | −282.9 | −184.3 | −185.3 |
| Net income | −73.4 | −79.3 | −83.3 | −124.2 | −125.0 | n/a | n/a | −308.5 | −239.6 | −199.0 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −3.11 | −2.81 | 7.04 | −2.71 | −6.47 | −4.92 | −3.46 |
| Growth | −138.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −286.7% | −544.3% | −781.9% | −1,663.8% | −334.3% | 59.3% | −134.4% | −1,785.5% | −679.6% | −1,151.4% |
| Net margin | −292.3% | −604.7% | −738.2% | −1,705.8% | −333.3% | n/a | n/a | −1,947.1% | −883.4% | −1,236.0% |
| Free cash flow margin | −348.5% | −524.4% | −695.0% | −1,433.0% | −378.8% | 51.6% | −152.8% | −966.3% | −686.2% | −1,108.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −72.2 | −64.3 | −76.0 | −98.7 | −134.8 | 288.0 | −145.1 | −145.9 | −182.7 | −178.0 |
| Capital expenditure | −15.3 | −4.5 | −2.4 | −5.7 | −7.3 | −17.4 | −17.7 | −7.2 | −3.4 | −0.4 |
| Free cash flow | −87.5 | −68.7 | −78.4 | −104.3 | −142.1 | 270.5 | −162.7 | −153.1 | −186.1 | −178.4 |
| Growth | −160.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 132.5 | 159.4 | 234.9 | 377.8 | 244.9 | 556.3 | 228.0 | 241.4 | 158.9 | 80.2 |
| Total debt | 20.2 | 20.8 | 35.5 | 36.1 | 35.6 | 101.0 | 102.8 | 101.7 | 51.3 | 49.7 |
| Net cash (debt) | 112.3 | 138.6 | 199.4 | 341.7 | 209.3 | 455.3 | 125.2 | 139.6 | 107.6 | 30.5 |
| Shareholders’ equity | 63.6 | 89.4 | 179.6 | 323.1 | 243.9 | 595.8 | 476.0 | 207.7 | −6.8 | 198.9 |
| Debt to equity | 0.32 | 0.23 | 0.20 | 0.11 | 0.15 | 0.17 | 0.22 | 0.49 | n/a | 0.25 |
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 | ||||||||||
| 132.5 | 159.4 | 234.9 | 377.8 | 244.9 | 556.3 | 228.0 | 241.4 | 158.9 | 80.2 | |
| 3.7 | n/a | n/a | n/a | 6.6 | n/a | n/a | n/a | n/a | 5.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 6.9 | 12.0 | n/a | n/a | |
| 35.7 | 34.3 | 29.2 | 28.8 | 32.3 | 43.5 | 50.5 | 46.5 | 20.4 | 13.8 | |
| 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 27.6 | 25.6 | 26.4 | 22.4 | 25.4 | |
| 190.3 | 209.6 | 273.9 | 448.6 | 340.4 | 809.2 | 705.0 | 831.7 | 556.5 | 824.9 | |
| Growth | +10.2% | +30.7% | +63.8% | −24.1% | +137.7% | −12.9% | +18.0% | −33.1% | +48.2% | |
| Liabilities | ||||||||||
| 0.6 | 1.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 19.6 | 19.7 | 35.5 | 36.1 | 35.6 | 101.0 | 102.8 | 101.7 | 51.3 | 49.7 | |
| calc | 20.2 | 20.8 | 35.5 | 36.1 | 35.6 | 101.0 | 102.8 | 101.7 | 51.3 | 49.7 |
| 126.6 | 120.3 | 94.3 | 125.6 | 96.5 | 213.4 | 229.0 | 624.0 | 563.3 | 626.0 | |
| Equity | ||||||||||
| −396.1 | −475.3 | −535.5 | −659.7 | −784.7 | −455.1 | −581.9 | −890.4 | −1,130.0 | −1,328.9 | |
| 63.6 | 89.4 | 179.6 | 323.1 | 243.9 | 595.8 | 476.0 | 207.7 | −6.8 | 198.9 | |
| Growth | +40.4% | +101.0% | +79.9% | −24.5% | +144.3% | −20.1% | −56.4% | −103.3% | ||
| Per share and net cash | ||||||||||
| calc | 112.3 | 138.6 | 199.4 | 341.7 | 209.3 | 455.3 | 125.2 | 139.6 | 107.6 | 30.5 |
| 25.3 | 31.3 | 37.4 | 43.7 | 44.8 | 46.3 | 47.0 | 47.8 | 49.0 | 62.3 | |
| calc | 2.52 | 2.85 | 4.81 | 7.39 | 5.45 | 12.87 | 10.13 | 4.34 | −0.14 | 3.19 |
Lines marked calc are worked out here from filed figures; point at one for how.