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 | 44.2 | 58.5 | 65.3 | 0.7 | 1.0 | 0.9 | 1.5 | 2.0 | 2.2 | 1.8 |
| Growth | +32.6% | +11.5% | −98.9% | +33.9% | −2.3% | +53.9% | +37.4% | +8.7% | −19.2% | |
| Operating income | −0.3 | 1.6 | 2.5 | 10.9 | 18.4 | 19.5 | 24.6 | 29.4 | 37.5 | 43.2 |
| Net income | −11.2 | −12.1 | −16.5 | −8.0 | 0.2 | −9.4 | −12.5 | −4.7 | −9.6 | 8.8 |
| Growth | −3,954.3% | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.96 | −1.36 | −22.04 | −13,157.97 | −346,484.38 | −36.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −0.7% | 2.7% | 3.8% | 1,507.5% | 1,910.6% | 2,071.1% | 1,696.4% | 1,475.5% | 1,732.7% | 2,468.4% |
| Net margin | −25.4% | −20.7% | −25.3% | −1,116.5% | 25.4% | −1,002.4% | −858.9% | −235.2% | −444.7% | 500.9% |
| Free cash flow margin | 20.9% | 28.2% | 25.2% | 1,741.9% | 1,401.3% | 1,128.3% | 1,534.3% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.1 | 23.8 | 22.0 | 15.3 | 15.8 | 17.0 | 30.8 | 20.9 | 26.0 | 21.1 |
| Capital expenditure | −1.9 | −7.3 | −5.6 | −2.7 | −2.3 | −6.4 | −8.5 | n/a | n/a | n/a |
| Free cash flow | 9.2 | 16.5 | 16.4 | 12.5 | 13.5 | 10.6 | 22.2 | n/a | n/a | n/a |
| Growth | +79.2% | −0.5% | −23.7% | +7.7% | −21.3% | +109.3% | ||||
| Dividends paid | −17.7 | −20.7 | −14.6 | 0.0 | n/a | 0.0 | −2.7 | −10.8 | −10.4 | −6.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.9 | 3.7 | 3.5 | 5.5 | 7.7 | 22.9 | 28.5 | 18.4 | 43.0 | 23.7 |
| Total debt | n/a | 308.1 | 364.5 | 342.9 | 347.1 | 336.4 | 466.0 | 477.6 | n/a | n/a |
| Net cash (debt) | n/a | −304.4 | −360.9 | −337.4 | −339.4 | −313.5 | −437.5 | −459.2 | n/a | n/a |
| Shareholders’ equity | 94.8 | 63.5 | 42.1 | 23.9 | 14.9 | 1.9 | −15.2 | −21.3 | −25.4 | 0.2 |
| Debt to equity | n/a | 4.85 | 8.67 | 14.33 | 23.27 | 180.78 | 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 | ||||||||||
| −0.7% | 2.7% | 3.8% | 1,507.5% | 1,910.6% | 2,071.1% | 1,696.4% | 1,475.5% | 1,732.7% | 2,468.4% | |
| −29.3% | −24.2% | −27.2% | −1,129.0% | 29.8% | −992.5% | −584.1% | 307.6% | 32.9% | 848.8% | |
| −25.4% | −20.7% | −25.3% | −1,116.5% | 25.4% | −1,002.4% | −858.9% | −235.2% | −444.7% | 500.9% | |
| 20.9% | 28.2% | 25.2% | 1,741.9% | 1,401.3% | 1,128.3% | 1,534.3% | n/a | n/a | n/a | |
| Spending | ||||||||||
| 22.5% | 12.6% | 12.6% | 921.3% | 604.9% | 758.0% | 594.5% | 589.6% | 498.4% | 668.7% | |
| 4.3% | 12.5% | 8.5% | 376.5% | 235.6% | 680.7% | 587.0% | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 0.0% | n/a | n/a | 0.8% | 0.1% | 0.2% | |
| Returns | ||||||||||
| −11.8% | −19.0% | −39.2% | −33.6% | 1.6% | −507.4% | n/a | n/a | n/a | 3,747.9% | |
| −2.3% | −2.6% | −3.2% | −1.7% | 0.1% | −2.0% | −1.8% | −0.7% | −1.5% | 1.5% | |
| Balance and payout | ||||||||||
| n/a | 4.85 | 8.67 | 14.33 | 23.27 | 180.78 | n/a | n/a | n/a | n/a | |
| 67.7% | 72.9% | 76.1% | 76.6% | 77.0% | 79.3% | 77.7% | 78.8% | 82.2% | 84.3% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 74.8% | |
| 192.0% | 125.6% | 88.8% | 0.0% | n/a | 0.0% | 12.1% | n/a | n/a | n/a | |