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 | 109.0 | 46.2 | 40.6 | 156.7 | 122.7 | 275.1 | 164.6 | 174.6 | 110.5 | 125.6 |
| Growth | −57.7% | −12.0% | +285.9% | −21.7% | +124.2% | −40.2% | +6.1% | −36.7% | +13.7% | |
| Operating income | 44.0 | −43.1 | −79.4 | 13.8 | −76.8 | 43.8 | −82.5 | −132.4 | −178.4 | −177.5 |
| Net income | 45.1 | −38.5 | −70.4 | 26.9 | −69.3 | 82.6 | −55.2 | −133.1 | −232.6 | −91.9 |
| Growth | −185.3% | −358.0% | −166.8% | |||||||
| EPS, diluted | 1.07 | −0.82 | −1.31 | 0.46 | −1.21 | 1.37 | −0.93 | −2.20 | −3.58 | −1.24 |
| Growth | −176.6% | −363.0% | −167.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 40.4% | −93.4% | −195.5% | 8.8% | −62.6% | 15.9% | −50.1% | −75.8% | −161.5% | −141.4% |
| Net margin | 41.4% | −83.4% | −173.4% | 17.2% | −56.5% | 30.0% | −33.5% | −76.2% | −210.5% | −73.2% |
| Free cash flow margin | 86.0% | −84.3% | −214.2% | 36.4% | −12.7% | −11.0% | −8.5% | −55.2% | −188.5% | −110.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 95.2 | −33.6 | −79.8 | 64.4 | −5.0 | −16.9 | 24.5 | −77.9 | −202.2 | −135.1 |
| Capital expenditure | −1.5 | −5.3 | −7.2 | −7.4 | −10.5 | −13.3 | −38.5 | −18.4 | −6.1 | −3.2 |
| Free cash flow | 93.7 | −38.9 | −87.0 | 57.0 | −15.5 | −30.2 | −14.0 | −96.4 | −208.3 | −138.3 |
| Growth | −141.5% | −127.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.5 | 16.5 | 26.2 | 50.3 | 163.5 | 143.5 | 53.9 | 53.8 | 40.9 | 54.1 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 161.8 | 115.2 | 76.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 53.9 | −108.0 | −74.3 | −22.4 |
| Shareholders’ equity | 337.9 | 316.5 | 521.7 | 593.2 | 572.4 | 733.5 | 727.5 | 661.8 | 677.6 | 635.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.24 | 0.17 | 0.12 |
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 | ||||||||||
| 14.5 | 16.5 | 26.2 | 50.3 | 163.5 | 143.5 | 53.9 | 53.8 | 40.9 | 54.1 | |
| 8.6 | 1.1 | 10.2 | 21.6 | 11.4 | 66.4 | 29.0 | 23.7 | 60.8 | 29.3 | |
| 3.1 | 7.1 | 11.8 | 15.8 | 21.7 | 28.2 | 59.2 | 66.1 | 59.8 | 53.3 | |
| 428.6 | 390.2 | 576.7 | 670.3 | 703.2 | 838.2 | 846.3 | 965.1 | 951.9 | 875.5 | |
| Growth | −9.0% | +47.8% | +16.2% | +4.9% | +19.2% | +1.0% | +14.0% | −1.4% | −8.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 161.8 | 115.2 | 76.5 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 161.8 | 115.2 | 76.5 |
| 114.6 | 73.7 | 55.1 | 77.0 | 130.8 | 104.7 | 118.8 | 303.0 | 277.9 | 239.9 | |
| Equity | ||||||||||
| −238.0 | −252.9 | −323.3 | −296.4 | −365.7 | −283.1 | −338.3 | −471.4 | −704.0 | −796.0 | |
| 337.9 | 316.5 | 521.7 | 593.2 | 572.4 | 733.5 | 727.5 | 661.8 | 677.6 | 635.6 | |
| Growth | −6.4% | +64.8% | +13.7% | −3.5% | +28.1% | −0.8% | −9.0% | +2.4% | −6.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 53.9 | −108.0 | −74.3 | −22.4 |
| 46.6 | 47.0 | 56.3 | 56.9 | 57.9 | 59.4 | 60.0 | 61.0 | 70.3 | 71.9 | |
| calc | 7.26 | 6.73 | 9.27 | 10.42 | 9.89 | 12.36 | 12.13 | 10.85 | 9.64 | 8.84 |
Lines marked calc are worked out here from filed figures; point at one for how.