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 | 133.6 | 154.9 | 164.2 | 175.3 | 198.3 | 131.8 | 109.5 | 145.2 | 233.2 | 490.7 |
| Growth | +16.0% | +6.0% | +6.8% | +13.1% | −33.5% | −17.0% | +32.7% | +60.5% | +110.5% | |
| Operating income | −58.2 | −53.8 | −80.0 | −137.4 | −176.2 | −199.4 | −319.8 | −388.1 | −323.8 | −62.8 |
| Net income | −47.9 | −59.7 | −102.7 | −146.4 | −169.4 | −180.1 | −278.5 | −111.4 | −321.5 | −25.5 |
| Growth | ||||||||||
| EPS, diluted | −1.29 | −1.54 | −2.54 | −3.46 | −3.56 | −3.01 | −4.37 | −1.50 | −4.08 | −0.29 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −43.6% | −34.7% | −48.7% | −78.3% | −88.8% | −151.3% | −292.2% | −267.2% | −138.9% | −12.8% |
| Net margin | −35.9% | −38.6% | −62.5% | −83.5% | −85.4% | −136.6% | −254.4% | −76.7% | −137.9% | −5.2% |
| Free cash flow margin | −3.6% | 4.2% | −15.6% | −33.3% | −25.0% | −15.1% | −170.4% | −193.3% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.4 | 7.4 | −25.0 | −58.2 | −42.7 | −14.8 | −186.3 | −280.0 | −237.5 | 37.8 |
| Capital expenditure | −1.4 | −0.9 | −0.7 | −0.2 | −6.8 | −5.1 | −0.2 | −0.7 | n/a | n/a |
| Free cash flow | −4.9 | 6.5 | −25.7 | −58.4 | −49.5 | −19.9 | −186.5 | −280.7 | n/a | n/a |
| Growth | −494.2% | |||||||||
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 41.0 | 99.4 | 102.9 | 62.4 | 84.8 | 165.8 | 61.7 | 58.2 | 58.5 | 93.0 |
| Shareholders’ equity | 307.8 | 293.1 | 318.3 | 221.2 | 211.2 | 302.1 | 42.9 | 200.8 | 59.1 | 114.8 |
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 | ||||||||||
| 41.0 | 99.4 | 102.9 | 62.4 | 84.8 | 165.8 | 61.7 | 58.2 | 58.5 | 93.0 | |
| 18.5 | 13.9 | 12.7 | 18.0 | 15.9 | 15.9 | 16.6 | 21.2 | 27.1 | 80.1 | |
| 2.8 | 5.4 | 5.6 | 6.1 | 7.6 | 7.3 | 4.5 | 9.4 | 41.9 | 36.2 | |
| 2.6 | 3.2 | 3.1 | 2.9 | 9.4 | 11.1 | 9.0 | 7.5 | 5.3 | 4.0 | |
| 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | n/a | |
| 525.3 | 520.3 | 709.2 | 604.8 | 607.4 | 776.6 | 672.6 | 788.9 | 594.1 | 605.2 | |
| Growth | −0.9% | +36.3% | −14.7% | +0.4% | +27.9% | −13.4% | +17.3% | −24.7% | +1.9% | |
| Liabilities | ||||||||||
| 217.5 | 227.2 | 390.9 | 383.6 | 396.2 | 474.5 | 629.7 | 588.1 | 535.0 | 490.4 | |
| Equity | ||||||||||
| −113.1 | −177.7 | −270.0 | −416.4 | −585.9 | −766.0 | −1,014.2 | −1,125.6 | −1,447.2 | −1,472.7 | |
| 307.8 | 293.1 | 318.3 | 221.2 | 211.2 | 302.1 | 42.9 | 200.8 | 59.1 | 114.8 | |
| Growth | −4.8% | +8.6% | −30.5% | −4.5% | +43.0% | −85.8% | +368.6% | −70.6% | +94.4% | |
| Per share and net cash | ||||||||||
| 37.9 | 39.4 | 41.4 | 43.1 | 52.2 | 62.5 | 64.3 | 75.4 | 87.5 | 90.9 | |
| calc | 8.12 | 7.44 | 7.69 | 5.13 | 4.04 | 4.83 | 0.67 | 2.66 | 0.68 | 1.26 |
Lines marked calc are worked out here from filed figures; point at one for how.