Closing prices at the end of each trading day, from 21 Sep 2018. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.5 | 12.0 | 10.1 | 8.5 | 18.0 | 27.8 | 36.1 | 30.8 | 28.5 |
| Growth | +26.3% | −15.6% | −16.1% | +111.5% | +54.6% | +29.9% | −14.8% | −7.4% | |
| Operating income | −23.2 | −20.4 | −25.9 | −38.6 | −77.1 | −131.7 | −215.2 | −104.0 | −33.3 |
| Net income | −23.4 | −18.5 | −29.8 | −41.1 | −72.4 | −132.6 | −232.5 | −112.0 | −26.4 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.26 | −4.58 | −408.60 | −88.13 | −4.85 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −244.3% | −170.1% | −255.4% | −453.4% | −428.8% | −473.7% | −596.0% | −337.9% | −116.9% |
| Net margin | −245.8% | −154.1% | −294.3% | −483.4% | −402.8% | −476.9% | −643.7% | −364.0% | −92.6% |
| Free cash flow margin | −229.7% | −169.0% | −292.1% | −450.6% | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −20.8 | −19.9 | −29.5 | −38.3 | −71.9 | −124.8 | −125.2 | −68.9 | −16.3 |
| Capital expenditure | −1.0 | −0.3 | −0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −21.8 | −20.3 | −29.6 | −38.3 | n/a | n/a | n/a | n/a | n/a |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.0 | 16.5 | 17.3 | 38.4 | 24.6 | 5.1 | 17.9 | 9.2 | 3.0 |
| Total debt | 6.7 | 9.0 | 20.1 | 16.3 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −5.7 | 7.5 | −2.8 | 22.1 | 24.6 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −50.2 | 10.1 | 3.6 | 35.1 | 337.1 | 249.4 | 96.2 | 35.4 | 44.4 |
| Debt to equity | n/a | 0.89 | 5.56 | 0.47 | 0.00 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| −20.8 | −19.9 | −29.5 | −38.3 | −71.9 | −124.8 | −125.2 | −68.9 | −16.3 | |
| Growth | |||||||||
| 1.5 | 1.3 | 1.1 | 1.5 | 3.4 | 9.6 | 13.7 | 14.0 | 9.5 | |
| Investment | |||||||||
| −1.0 | −0.3 | −0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| calc | −21.8 | −20.3 | −29.6 | −38.3 | n/a | n/a | n/a | n/a | n/a |
| Growth | |||||||||
| −1.0 | −0.3 | −0.1 | −2.5 | −278.1 | 82.8 | 24.2 | 73.8 | −12.7 | |
| Financing | |||||||||
| 17.6 | 35.8 | 30.4 | 61.9 | 336.1 | 23.0 | 113.8 | −13.7 | 24.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.