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 | 48.6 | 15.4 | 60.4 | 73.4 | 71.9 | 55.3 | 51.3 | 57.4 | 64.4 | 107.5 |
| Growth | −68.4% | +292.4% | +21.6% | −2.1% | −23.0% | −7.2% | +11.8% | +12.1% | +66.9% | |
| Operating income | −180.5 | −260.1 | −238.8 | −251.9 | −297.6 | −257.8 | −92.0 | −56.0 | −46.9 | −3.6 |
| Net income | −190.7 | −285.4 | −215.5 | −236.5 | −278.0 | −199.4 | 872.1 | −55.2 | −56.4 | 105.9 |
| Growth | −106.3% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −4.25 | −4.46 | −2.87 | 11.85 | −1.00 | −1.15 | 2.06 |
| Growth | −108.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −371.0% | −1,690.6% | −395.5% | −343.1% | −414.2% | −466.1% | −179.1% | −97.6% | −72.9% | −3.4% |
| Net margin | −391.9% | −1,855.0% | −357.0% | −322.1% | −386.9% | −360.6% | 1,698.5% | −96.1% | −87.6% | 98.5% |
| Free cash flow margin | −207.9% | −1,322.4% | −199.0% | −328.8% | −357.7% | −382.0% | −365.3% | −51.3% | −18.4% | 221.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −99.0 | −201.1 | −112.9 | −238.2 | −250.4 | −207.9 | −187.0 | −27.0 | −11.5 | 238.5 |
| Capital expenditure | −2.1 | −2.4 | −7.2 | −3.2 | −6.6 | −3.4 | −0.6 | −2.5 | −0.3 | −0.0 |
| Free cash flow | −101.1 | −203.5 | −120.1 | −241.4 | −257.0 | −211.3 | −187.6 | −29.5 | −11.9 | 238.5 |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −128.8 | −197.1 | −0.4 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 344.7 | 89.0 | 378.0 | 58.1 | 81.5 | 90.0 | 298.2 | 39.5 | 37.8 | 167.8 |
| Total debt | n/a | 223.7 | 454.4 | 455.0 | 619.2 | 616.3 | n/a | 0.0 | n/a | n/a |
| Net cash (debt) | n/a | −134.8 | −76.3 | −397.0 | −537.7 | −526.4 | n/a | 39.5 | n/a | n/a |
| Shareholders’ equity | 350.2 | 115.2 | −51.6 | −223.8 | −303.8 | −338.6 | 441.8 | 213.0 | 175.5 | 296.7 |
| Debt to equity | n/a | 1.94 | n/a | n/a | n/a | n/a | n/a | 0.00 | 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 | ||||||||||
| 344.7 | 89.0 | 378.0 | 58.1 | 81.5 | 90.0 | 298.2 | 39.5 | 37.8 | 167.8 | |
| 0.6 | 2.3 | 0.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 12.2 | 16.8 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 8.5 | 10.2 | 13.2 | 12.6 | 16.4 | 13.7 | 11.9 | 9.1 | 7.4 | 5.9 | |
| 639.3 | 441.4 | 560.2 | 408.8 | 469.1 | 374.8 | 607.4 | 382.0 | 354.2 | 485.6 | |
| Growth | −31.0% | +26.9% | −27.0% | +14.7% | −20.1% | +62.1% | −37.1% | −7.3% | +37.1% | |
| Liabilities | ||||||||||
| n/a | 223.7 | 454.4 | 455.0 | 619.2 | 616.3 | n/a | 0.0 | n/a | n/a | |
| calc | n/a | 223.7 | 454.4 | 455.0 | 619.2 | 616.3 | n/a | 0.0 | n/a | n/a |
| Equity | ||||||||||
| −512.2 | −797.7 | −1,012.1 | −1,248.6 | −1,526.6 | −1,726.0 | −853.9 | −909.1 | −965.5 | −859.6 | |
| 350.2 | 115.2 | −51.6 | −223.8 | −303.8 | −338.6 | 441.8 | 213.0 | 175.5 | 296.7 | |
| Growth | −67.1% | −144.8% | −51.8% | −17.6% | +69.0% | |||||
| Per share and net cash | ||||||||||
| calc | n/a | −134.8 | −76.3 | −397.0 | −537.7 | −526.4 | n/a | 39.5 | n/a | n/a |
| 52.8 | 54.4 | 55.7 | 57.0 | 64.3 | 74.4 | 65.2 | 48.1 | 49.5 | 51.1 | |
| calc | 6.63 | 2.12 | −0.93 | −3.93 | −4.72 | −4.55 | 6.77 | 4.43 | 3.55 | 5.81 |
Lines marked calc are worked out here from filed figures; point at one for how.