Closing prices at the end of each trading day, from 22 Jul 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 4.8 | 4.8 | 5.7 | 5.7 | 4.5 | 2.8 |
| Growth | +0.0% | +20.2% | −0.5% | −20.7% | −38.2% | |
| Operating income | −13.3 | −75.2 | −106.8 | −115.5 | −108.9 | −120.3 |
| Net income | −14.4 | −101.0 | −104.9 | −110.6 | −103.1 | −115.2 |
| Growth | ||||||
| EPS, diluted | −3.19 | −2.08 | −1.15 | −1.20 | −0.94 | −0.84 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −278.3% | −1,573.4% | −1,857.5% | −2,020.2% | −2,401.6% | −4,297.0% |
| Net margin | −300.3% | −2,111.3% | −1,825.4% | −1,933.6% | −2,274.1% | −4,113.7% |
| Free cash flow margin | −275.1% | −2,062.8% | −1,696.8% | −1,145.4% | −1,605.8% | −3,358.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −11.0 | −60.6 | −81.3 | −64.6 | −72.4 | −92.9 |
| Capital expenditure | −2.2 | −38.0 | −16.2 | −0.9 | −0.4 | −1.1 |
| Free cash flow | −13.2 | −98.6 | −97.5 | −65.5 | −72.8 | −94.0 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 69.9 | 252.6 | 60.0 | 72.4 | 41.2 | 20.0 |
| Total debt | n/a | 3.5 | 10.9 | 7.9 | 4.0 | n/a |
| Net cash (debt) | n/a | 249.0 | 49.0 | 64.4 | 37.2 | n/a |
| Shareholders’ equity | −89.4 | 366.1 | 274.4 | 176.2 | 179.1 | 189.4 |
| Debt to equity | n/a | 0.01 | 0.04 | 0.04 | 0.02 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| −278.3% | −1,573.4% | −1,857.5% | −2,020.2% | −2,401.6% | −4,297.0% | |
| −300.3% | −2,297.3% | −1,833.4% | −1,931.9% | −2,272.5% | −4,111.2% | |
| −300.3% | −2,111.3% | −1,825.4% | −1,933.6% | −2,274.1% | −4,113.7% | |
| −275.1% | −2,062.8% | −1,696.8% | −1,145.4% | −1,605.8% | −3,358.3% | |
| Spending | ||||||
| 239.5% | 932.4% | 1,025.0% | 840.6% | 1,408.4% | 2,907.8% | |
| 115.1% | 601.8% | 705.6% | 661.6% | 797.8% | 1,252.1% | |
| 45.6% | 795.6% | 281.5% | 15.0% | 8.9% | 39.5% | |
| Returns | ||||||
| n/a | −27.6% | −38.2% | −62.8% | −57.6% | −60.8% | |
| −16.2% | −23.7% | −32.7% | −50.9% | −48.3% | −53.3% | |
| Balance and payout | ||||||
| n/a | 0.01 | 0.04 | 0.04 | 0.02 | n/a | |
| 24.3% | 14.1% | 14.5% | 18.9% | 16.1% | 12.4% | |