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 | 15.0 | 12.3 | 477.1 | 26.7 | 125.0 | 133.7 | 110.8 | 139.9 | 138.7 | 94.6 |
| Growth | −18.1% | +3,788.3% | −94.4% | +367.3% | +7.0% | −17.1% | +26.3% | −0.9% | −31.8% | |
| Operating income | −31.0 | −18.8 | 355.1 | −2.3 | 84.5 | 89.1 | 42.7 | 83.6 | 70.0 | 23.7 |
| Net income | −39.7 | −36.2 | 421.8 | −7.2 | 56.3 | 69.5 | 33.9 | 68.1 | 59.2 | 23.3 |
| Growth | −101.7% | +23.3% | −51.2% | +100.8% | −13.0% | −60.7% | ||||
| EPS, diluted | −0.69 | −0.46 | 5.18 | −0.15 | 0.71 | 0.91 | 0.46 | 0.95 | 0.82 | 0.32 |
| Growth | −102.9% | +28.2% | −49.5% | +106.5% | −13.7% | −61.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −206.9% | −153.6% | 74.4% | −8.7% | 67.6% | 66.7% | 38.5% | 59.8% | 50.4% | 25.1% |
| Net margin | −264.9% | −295.3% | 88.4% | −27.1% | 45.1% | 52.0% | 30.6% | 48.6% | 42.7% | 24.6% |
| Free cash flow margin | −779.6% | −150.7% | 14.4% | −68.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −116.8 | −18.4 | 68.9 | −18.2 | 71.5 | 11.5 | 41.6 | 94.8 | 48.8 | 43.5 |
| Capital expenditure | −0.0 | −0.1 | −0.1 | −0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −116.8 | −18.5 | 68.8 | −18.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −126.5% | |||||||||
| Buybacks | 0.0 | −0.1 | 0.0 | 0.0 | −28.5 | −26.0 | −13.0 | −11.1 | 0.0 | 0.0 |
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −32.9 | −32.1 | −42.7 | −43.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 28.7 | 19.9 | 100.7 | 65.2 | 117.9 | 103.1 | 98.8 | 150.1 | 155.4 | 155.0 |
| Total debt | 66.6 | 71.1 | 75.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −37.9 | −51.2 | 25.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −287.4 | −323.1 | 102.9 | 97.8 | 129.8 | 174.3 | 170.2 | 196.9 | 215.8 | 198.8 |
| Debt to equity | n/a | n/a | 0.73 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 28.7 | 19.9 | 100.7 | 65.2 | 117.9 | 103.1 | 98.8 | 150.1 | 155.4 | 155.0 | |
| 3.2 | 1.8 | 2.0 | 4.2 | 3.3 | 83.7 | 45.4 | 21.1 | 21.2 | 3.3 | |
| 26.2 | 3.0 | 2.9 | 9.7 | 20.3 | 19.5 | 39.3 | 64.2 | 49.6 | 49.1 | |
| 0.3 | 0.1 | 0.2 | 2.6 | 2.1 | 2.4 | 1.8 | 1.3 | 1.3 | 1.1 | |
| 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | |
| 161.0 | 144.7 | 203.4 | 198.6 | 149.8 | 214.7 | 195.0 | 254.4 | 244.3 | 219.5 | |
| Growth | −10.1% | +40.6% | −2.4% | −24.5% | +43.3% | −9.2% | +30.4% | −3.9% | −10.2% | |
| Liabilities | ||||||||||
| 66.6 | 71.1 | 75.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 66.6 | 71.1 | 75.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 448.4 | 467.8 | 100.5 | 100.8 | 20.0 | 40.4 | 24.9 | 57.5 | 28.5 | 20.6 | |
| Equity | ||||||||||
| −501.1 | −537.4 | −115.8 | −123.0 | −95.2 | −51.8 | −63.8 | −38.9 | −22.8 | −43.1 | |
| −287.4 | −323.1 | 102.9 | 97.8 | 129.8 | 174.3 | 170.2 | 196.9 | 215.8 | 198.8 | |
| Growth | −5.0% | +32.7% | +34.3% | −2.4% | +15.7% | +9.6% | −7.9% | |||
| Per share and net cash | ||||||||||
| calc | −37.9 | −51.2 | 25.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 79.0 | 80.8 | 80.8 | 81.3 | 77.2 | 73.5 | 72.7 | 71.1 | 71.4 | 71.6 | |
| calc | −3.64 | −4.00 | 1.27 | 1.20 | 1.68 | 2.37 | 2.34 | 2.77 | 3.02 | 2.78 |
Lines marked calc are worked out here from filed figures; point at one for how.