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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −206.9% | −153.6% | 74.4% | −8.7% | 67.6% | 66.7% | 38.5% | 59.8% | 50.4% | 25.1% | |
| −264.8% | −312.4% | 86.3% | −38.1% | 58.8% | 66.8% | 39.8% | 62.7% | 54.8% | 32.1% | |
| −264.9% | −295.3% | 88.4% | −27.1% | 45.1% | 52.0% | 30.6% | 48.6% | 42.7% | 24.6% | |
| −779.6% | −150.7% | 14.4% | −68.2% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 131.5% | 136.0% | 2.7% | 49.7% | 8.8% | 7.4% | 20.3% | 11.7% | 8.9% | 21.1% | |
| 91.5% | 100.3% | 2.7% | 49.6% | 11.8% | 13.5% | 31.7% | 15.8% | 18.1% | 22.4% | |
| 0.2% | 0.8% | 0.0% | 0.1% | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | −2.5% | n/a | 23.4% | 22.2% | 23.2% | 22.5% | 22.2% | 23.4% | |
| Returns | ||||||||||
| n/a | n/a | 409.9% | −7.4% | 43.4% | 39.8% | 19.9% | 34.6% | 27.4% | 11.7% | |
| −24.7% | −25.0% | 207.3% | −3.6% | 37.6% | 32.3% | 17.4% | 26.8% | 24.2% | 10.6% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.73 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 278.5% | 323.4% | 49.4% | 50.8% | 13.4% | 18.8% | 12.8% | 22.6% | 11.7% | 9.4% | |
| n/a | n/a | n/a | n/a | 0.0% | 0.0% | 97.2% | 47.2% | 72.1% | 185.2% | |
| n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |