Closing prices at the end of each trading day, from 14 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 | 230.6 | 691.5 | 1,690.1 | 625.0 | 313.1 | 229.0 | 362.1 | 309.5 | 45.6 | 44.3 |
| Growth | +199.8% | +144.4% | −63.0% | −49.9% | −26.9% | +58.1% | −14.5% | −85.3% | −2.9% | |
| Operating income | −34.6 | 62.8 | 394.5 | −128.4 | −148.7 | −123.0 | −16.4 | −16.7 | −120.4 | −57.4 |
| Net income | −92.5 | 59.0 | 236.0 | −79.0 | −107.6 | −101.4 | −0.6 | −3.2 | −207.3 | 4.6 |
| Growth | +300.2% | −133.5% | ||||||||
| EPS, diluted | −2.94 | 1.42 | 5.24 | −1.76 | −2.36 | −2.18 | −0.01 | −0.07 | −4.31 | 0.10 |
| Growth | +269.0% | −133.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −15.0% | 9.1% | 23.3% | −20.5% | −47.5% | −53.7% | −4.5% | −5.4% | −263.9% | −129.7% |
| Net margin | −40.1% | 8.5% | 14.0% | −12.6% | −34.4% | −44.3% | −0.2% | −1.0% | −454.7% | 10.4% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −10.8% | 0.7% | 3.9% | 393.7% | −201.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 29.7 | 57.6 | 386.7 | −95.3 | 7.0 | −18.9 | 15.3 | 31.4 | 180.7 | −18.6 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | −5.8 | −12.7 | −19.4 | −1.2 | −70.6 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | −24.7 | 2.5 | 12.0 | 179.5 | −89.1 |
| Growth | +374.1% | +1,397.0% | −149.6% | |||||||
| Dividends paid | 0.0 | 0.0 | −11.2 | −11.2 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.2 | 5.6 | 67.6 | 5.9 | 14.8 | 9.9 | 17.3 | 16.6 | 60.8 | 102.0 |
| Total debt | 0.0 | 99.9 | 0.0 | 80.0 | 82.5 | 86.7 | 83.5 | 42.8 | 0.0 | n/a |
| Net cash (debt) | 29.2 | −94.3 | 67.6 | −74.1 | −67.7 | −76.8 | −66.2 | −26.3 | 60.8 | n/a |
| Shareholders’ equity | 422.8 | 507.8 | 754.1 | 668.7 | 563.3 | 463.2 | 462.6 | 460.1 | 252.8 | 258.3 |
| Debt to equity | 0.00 | 0.20 | 0.00 | 0.12 | 0.15 | 0.19 | 0.18 | 0.09 | 0.00 | 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 | ||||||||||
| −15.0% | 9.1% | 23.3% | −20.5% | −47.5% | −53.7% | −4.5% | −5.4% | −263.9% | −129.7% | |
| −16.7% | 8.9% | 23.0% | −14.6% | −38.3% | −54.3% | 3.6% | 3.0% | −426.4% | −134.7% | |
| −40.1% | 8.5% | 14.0% | −12.6% | −34.4% | −44.3% | −0.2% | −1.0% | −454.7% | 10.4% | |
| n/a | n/a | n/a | n/a | n/a | −10.8% | 0.7% | 3.9% | 393.7% | −201.2% | |
| Spending | ||||||||||
| 7.5% | 7.0% | 4.2% | 8.0% | 21.2% | 34.0% | 10.9% | 12.1% | 251.0% | 44.2% | |
| n/a | n/a | n/a | n/a | n/a | 2.6% | 3.5% | 6.3% | 2.7% | 159.3% | |
| n/a | 4.6% | 39.4% | n/a | n/a | n/a | 104.8% | 134.6% | n/a | n/a | |
| Returns | ||||||||||
| −21.9% | 11.6% | 31.3% | −11.8% | −19.1% | −21.9% | −0.1% | −0.7% | −82.0% | 1.8% | |
| −18.4% | 6.8% | 22.0% | −8.3% | −13.1% | −14.1% | −0.1% | −0.5% | −54.0% | 1.4% | |
| Balance and payout | ||||||||||
| 0.00 | 0.20 | 0.00 | 0.12 | 0.15 | 0.19 | 0.18 | 0.09 | 0.00 | n/a | |
| 15.8% | 41.4% | 29.7% | 29.8% | 31.7% | 35.7% | 36.2% | 34.1% | 34.2% | 22.9% | |
| n/a | 0.0% | 4.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |