Closing prices at the end of each trading day, from 31 Mar 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1,424.2 | 1,447.9 | 897.0 | 729.0 | 11.8 | 9.1 | 11.7 | 14.0 |
| Growth | +1.7% | −38.0% | −18.7% | −98.4% | −23.3% | +28.7% | +20.3% | |
| Operating income | n/a | n/a | n/a | n/a | 1.0 | −2.5 | −2.7 | −8.8 |
| Net income | n/a | n/a | −63.3 | −60.6 | 7.7 | −2.8 | −2.0 | −9.1 |
| Growth | −136.7% | |||||||
| EPS, diluted | n/a | n/a | −0.96 | −5.01 | 8.26 | −1.89 | −0.66 | −1.10 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 5.0% | 5.3% | 14.9% | −12.5% | 1.0% | −22.5% |
| Operating margin | n/a | n/a | n/a | n/a | 8.8% | −27.3% | −22.9% | −62.7% |
| Net margin | n/a | n/a | −7.1% | −8.3% | 65.0% | −31.1% | −17.0% | −64.5% |
| Free cash flow margin | n/a | n/a | −6.3% | −11.5% | −337.4% | 14.4% | −10.2% | −98.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | −52.6 | −72.1 | −31.0 | 3.8 | 1.6 | −5.3 |
| Capital expenditure | n/a | n/a | −3.9 | −11.5 | −8.9 | −2.5 | −2.7 | −8.5 |
| Free cash flow | n/a | n/a | −56.5 | −83.5 | −39.9 | 1.3 | −1.2 | −13.8 |
| Growth | −190.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash and securities | n/a | 23.3 | 13.8 | 26.4 | 0.0 | 0.0 | 14.9 | 0.4 |
| Total debt | n/a | n/a | n/a | n/a | 0.9 | 0.1 | 0.5 | 2.2 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −0.8 | −0.1 | 14.4 | −1.8 |
| Shareholders’ equity | −114.6 | −0.0 | −58.0 | 5.3 | 19.3 | 19.4 | 39.9 | 37.2 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.05 | 0.01 | 0.01 | 0.06 |
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 | ||||||||
| n/a | 23.3 | 13.8 | 26.4 | 0.0 | 0.0 | 14.9 | 0.4 | |
| n/a | n/a | 4.1 | 7.0 | 8.9 | 5.5 | 5.5 | 6.2 | |
| n/a | n/a | 22.5 | 13.5 | 13.4 | 12.7 | 12.2 | 16.0 | |
| 276.9 | 302.2 | 274.6 | 193.0 | n/a | n/a | n/a | n/a | |
| n/a | n/a | 168.4 | 138.9 | 30.3 | 24.5 | 41.1 | 39.9 | |
| Growth | −17.5% | −78.2% | −19.1% | +67.6% | −2.9% | |||
| Liabilities | ||||||||
| n/a | n/a | n/a | n/a | 0.9 | 0.1 | 0.5 | 2.2 | |
| calc | n/a | n/a | n/a | n/a | 0.9 | 0.1 | 0.5 | 2.2 |
| n/a | 0.0 | 224.0 | 133.2 | 11.1 | 5.1 | 1.2 | 2.8 | |
| Equity | ||||||||
| n/a | −0.0 | −143.5 | −207.2 | −183.8 | −186.6 | −188.6 | −197.6 | |
| −114.6 | −0.0 | −58.0 | 5.3 | 19.3 | 19.4 | 39.9 | 37.2 | |
| Growth | +263.6% | +0.8% | +105.3% | −6.9% | ||||
| Per share and net cash | ||||||||
| calc | n/a | n/a | n/a | n/a | −0.8 | −0.1 | 14.4 | −1.8 |
| n/a | 0.0 | 56.9 | 341.1 | 20.9 | 2.1 | 6.4 | 9.5 | |
| calc | n/a | −5,142.00 | −1.02 | 0.02 | 0.92 | 9.27 | 6.20 | 3.90 |
† The number of shares outstanding jumps at 2020 and 2021 and 2022 and 2023 and 2024, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.