Closing prices at the end of each trading day, from 11 Oct 2018. 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 | n/a | 0.0 | 0.0 | 114.1 | 0.2 | 0.1 | 0.0 | 0.0 |
| Growth | −99.9% | −39.1% | −76.8% | −100.0% | ||||
| Operating income | −192.8 | −202.0 | −258.2 | −180.2 | −335.5 | −327.7 | −273.2 | −209.3 |
| Net income | −211.5 | −184.6 | −316.4 | −182.1 | −340.4 | −327.3 | −257.6 | −190.9 |
| Growth | ||||||||
| EPS, diluted | n/a | −1.83 | −2.63 | −1.34 | −2.38 | −2.09 | −1.32 | −0.87 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | −157.9% | −215,087.2% | −344,986.3% | −1,241,813.6% | n/a |
| Net margin | n/a | n/a | n/a | −159.6% | −218,214.1% | −344,489.5% | −1,170,863.6% | n/a |
| Free cash flow margin | n/a | n/a | n/a | −180.8% | −144,685.9% | −251,841.1% | −913,609.1% | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −44.7 | −137.4 | −115.1 | −184.8 | −220.5 | −237.7 | −200.3 | −149.2 |
| Capital expenditure | −3.2 | −50.8 | −66.0 | −21.4 | −5.2 | −1.5 | −0.7 | −0.4 |
| Free cash flow | −47.9 | −188.1 | −181.1 | −206.3 | −225.7 | −239.2 | −201.0 | −149.6 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 92.4 | 175.1 | 183.4 | 173.3 | 61.9 | 83.2 | 75.2 | 51.7 |
| Shareholders’ equity | 703.2 | 629.0 | 1,013.5 | 925.2 | 666.9 | 512.2 | 422.2 | 292.5 |
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 | ||||||||
| 92.4 | 175.1 | 183.4 | 173.3 | 61.9 | 83.2 | 75.2 | 51.7 | |
| 8.6 | 56.4 | 118.8 | 123.0 | 112.8 | 99.5 | 86.1 | 72.8 | |
| 773.9 | 717.8 | 1,227.8 | 1,050.8 | 821.6 | 642.8 | 548.7 | 415.9 | |
| Growth | −7.2% | +71.1% | −14.4% | −21.8% | −21.8% | −14.6% | −24.2% | |
| Liabilities | ||||||||
| 70.7 | 88.8 | 148.2 | 125.6 | 154.7 | 130.6 | 126.5 | 123.4 | |
| Equity | ||||||||
| −211.5 | −396.1 | −712.5 | −894.6 | −1,235.0 | −1,562.2 | −1,819.8 | −2,010.7 | |
| 703.2 | 629.0 | 1,013.5 | 925.2 | 666.9 | 512.2 | 422.2 | 292.5 | |
| Growth | −10.5% | +61.1% | −8.7% | −27.9% | −23.2% | −17.6% | −30.7% | |
| Per share and net cash | ||||||||
| 121.5 | 124.3 | 140.5 | 142.6 | 144.4 | 168.6 | 212.2 | 229.4 | |
| calc | 5.79 | 5.06 | 7.21 | 6.49 | 4.62 | 3.04 | 1.99 | 1.28 |
Lines marked calc are worked out here from filed figures; point at one for how.