| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | 0.4 | 1.4 | 2.3 | 0.6 |
| Growth | +268.0% | +64.2% | −71.7% | ||||||
| Operating income | −4.5 | −20.0 | −33.6 | −82.3 | −106.9 | −159.6 | −171.8 | −67.2 | −50.5 |
| Net income | −4.5 | −19.3 | −33.0 | −82.2 | −106.9 | −165.8 | −179.1 | −59.6 | −69.9 |
| Growth | |||||||||
| EPS, diluted | n/a | n/a | n/a | −3.79 | −4.05 | −5.92 | −98.33 | −23.51 | −5.73 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | −42,572.0% | −12,448.0% | −2,967.6% | −7,860.0% |
| Net margin | n/a | n/a | n/a | n/a | n/a | −44,201.9% | −12,974.9% | −2,630.1% | −10,887.4% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −36,128.0% | −11,233.8% | −3,178.6% | −8,974.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.2 | −13.5 | −27.1 | −66.4 | −82.2 | −135.3 | −155.0 | −72.0 | −57.6 |
| Capital expenditure | n/a | −0.3 | −0.9 | −0.3 | −0.4 | −0.1 | −0.0 | 0.0 | 0.0 |
| Free cash flow | n/a | −13.8 | −28.0 | −66.7 | −82.6 | −135.5 | −155.0 | −72.0 | −57.6 |
| Growth | |||||||||
| Buybacks | n/a | n/a | n/a | −9.0 | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.9 | 42.6 | 32.4 | 213.1 | 233.0 | 193.7 | 65.2 | 29.9 | 28.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 93.1 | 100.6 | 102.5 | 109.6 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 100.7 | −35.4 | −72.7 | −81.2 |
| Shareholders’ equity | −1.0 | 38.9 | 26.9 | 206.7 | 221.7 | 76.8 | −56.5 | −93.1 | −95.5 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 1.21 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| n/a | n/a | n/a | n/a | n/a | 0.4 | 1.4 | 2.3 | 0.6 | |
| Growth | +268.0% | +64.2% | −71.7% | ||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 1.3 | 2.1 | 0.2 | |
| 2.7 | 14.6 | 25.8 | 58.0 | 52.7 | 91.2 | 84.3 | 30.4 | 30.3 | |
| 1.8 | 5.4 | 7.8 | 24.3 | 54.2 | 68.8 | 83.4 | 34.5 | 20.5 | |
| −4.5 | −20.0 | −33.6 | −82.3 | −106.9 | −159.6 | −171.8 | −67.2 | −50.5 | |
| Growth | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | |
| −4.5 | −19.3 | −33.0 | −82.2 | −106.9 | −165.8 | −179.1 | −59.6 | −69.9 | |
| Growth | |||||||||
| Per share | |||||||||
| n/a | n/a | n/a | −3.79 | −4.05 | −5.92 | −98.33 | −23.51 | −5.73 | |
| n/a | n/a | n/a | −3.79 | −4.05 | −5.92 | −98.33 | −23.51 | −5.73 | |
| Growth | |||||||||
| n/a | n/a | n/a | 21.7 | 26.4 | 28.0 | 1.8 | 2.5 | 12.2 | |
| n/a | n/a | n/a | 21.7 | 26.4 | 28.0 | 1.8 | 2.5 | 12.2 | |
| Growth | +21.6% | +6.2% | −93.5% | +39.2% | +381.6% | ||||
† The diluted share count jumps at 2023 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.