Closing prices at the end of each trading day, from 15 May 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.1 | 2.3 | 0.0 | 33.9 | 74.9 | 69.1 | 70.8 | 81.4 |
| Growth | +105.3% | −100.0% | +120.9% | −7.8% | +2.6% | +14.9% | ||
| Operating income | −125.9 | −119.4 | −219.3 | −261.7 | −123.3 | −166.0 | −130.7 | −121.5 |
| Net income | −123.1 | −116.5 | −246.3 | −230.0 | −157.1 | −240.1 | −157.8 | −142.6 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −2.01 | −2.94 | −1.62 | −1.12 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | −11,047.5% | −5,102.5% | n/a | −771.6% | −164.7% | −240.4% | −184.4% | −149.3% |
| Net margin | −10,797.9% | −4,977.9% | n/a | −678.2% | −209.8% | −347.6% | −222.8% | −175.3% |
| Free cash flow margin | −10,728.6% | −5,211.1% | n/a | −698.2% | −185.6% | −176.5% | −176.0% | −173.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −121.4 | −121.6 | −168.7 | −233.4 | −138.3 | −118.7 | −123.8 | −141.2 |
| Capital expenditure | −0.9 | −0.4 | −0.8 | −3.4 | −0.7 | −3.2 | −0.9 | −0.3 |
| Free cash flow | −122.3 | −121.9 | −169.5 | −236.8 | −139.0 | −121.9 | −124.7 | −141.4 |
| Growth | ||||||||
| Buybacks | 0.0 | −0.1 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 138.8 | 115.6 | 439.2 | 466.5 | 326.4 | 278.6 | 250.9 | 261.3 |
| Total debt | n/a | 0.0 | 34.8 | 87.2 | n/a | n/a | 0.0 | 3.0 |
| Net cash (debt) | n/a | 115.6 | 404.4 | 379.4 | n/a | n/a | 250.9 | 258.3 |
| Shareholders’ equity | 126.2 | 111.2 | 335.5 | 154.0 | 79.5 | −148.2 | −202.6 | −185.8 |
| Debt to equity | n/a | 0.00 | 0.10 | 0.57 | 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 | 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 | ||||||||
| 138.8 | 115.6 | 439.2 | 466.5 | 326.4 | 278.6 | 250.9 | 261.3 | |
| n/a | n/a | 0.0 | 30.2 | 73.0 | n/a | n/a | n/a | |
| n/a | n/a | 0.0 | 11.1 | 12.1 | 16.2 | 2.3 | 4.2 | |
| n/a | 1.4 | 1.6 | 4.1 | 3.4 | 5.6 | 5.1 | 0.0 | |
| n/a | 137.7 | 513.7 | 618.0 | 529.2 | n/a | n/a | n/a | |
| Growth | +273.1% | +20.3% | −14.4% | |||||
| Liabilities | ||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 3.0 | |
| n/a | 0.0 | 34.8 | 87.2 | n/a | n/a | n/a | n/a | |
| calc | n/a | 0.0 | 34.8 | 87.2 | n/a | n/a | 0.0 | 3.0 |
| n/a | 26.5 | 178.2 | 451.9 | 440.4 | n/a | n/a | n/a | |
| Equity | ||||||||
| n/a | −448.6 | −694.9 | −924.9 | −1,095.4 | −1,335.5 | −1,493.3 | −1,635.9 | |
| 126.2 | 111.2 | 335.5 | 154.0 | 79.5 | −148.2 | −202.6 | −185.8 | |
| Growth | −12.0% | +201.8% | −54.1% | −48.4% | −286.6% | |||
| Per share and net cash | ||||||||
| calc | n/a | 115.6 | 404.4 | 379.4 | n/a | n/a | 250.9 | 258.3 |
| n/a | n/a | 76.7 | 76.8 | 80.6 | 82.3 | 98.9 | 125.7 | |
| calc | n/a | n/a | 4.37 | 2.01 | 0.99 | −1.80 | −2.05 | −1.48 |
Lines marked calc are worked out here from filed figures; point at one for how.