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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −43.6% | −34.7% | −48.7% | −78.3% | −88.8% | −151.3% | −292.2% | −267.2% | −138.9% | −12.8% | |
| −43.1% | −37.7% | −62.0% | −83.5% | −95.2% | −164.5% | −302.5% | −259.0% | −137.5% | −10.0% | |
| −35.9% | −38.6% | −62.5% | −83.5% | −85.4% | −136.6% | −254.4% | −76.7% | −137.9% | −5.2% | |
| −3.6% | 4.2% | −15.6% | −33.3% | −25.0% | −15.1% | −170.4% | −193.3% | n/a | n/a | |
| Spending | ||||||||||
| 53.0% | 50.5% | 75.3% | 80.4% | n/a | n/a | 6.9% | n/a | n/a | n/a | |
| 68.8% | 65.4% | 63.1% | 73.5% | 68.5% | 95.8% | 180.4% | 182.8% | 113.3% | 68.7% | |
| 1.1% | 0.6% | 0.4% | 0.1% | 3.4% | 3.9% | 0.2% | 0.5% | n/a | n/a | |
| Returns | ||||||||||
| −15.6% | −20.4% | −32.3% | −66.2% | −80.2% | −59.6% | −649.9% | −55.5% | −544.3% | −22.2% | |
| −9.1% | −11.5% | −14.5% | −24.2% | −27.9% | −23.2% | −41.4% | −14.1% | −54.1% | −4.2% | |
| Balance and payout | ||||||||||
| 41.4% | 43.7% | 55.1% | 63.4% | 65.2% | 61.1% | 93.6% | 74.5% | 90.1% | 81.0% | |