Closing prices at the end of each trading day, from 5 Mar 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 317.9 | 321.3 | 383.8 | 325.8 | 230.4 | 189.9 | 185.3 |
| Growth | +1.1% | +19.4% | −15.1% | −29.3% | −17.6% | −2.4% | |
| Operating income | −40.3 | 12.1 | −23.9 | −114.6 | −44.8 | −23.5 | −47.9 |
| Net income | −37.2 | 10.3 | 24.7 | −201.0 | −88.6 | −10.1 | −57.7 |
| Growth | +139.1% | −913.2% | |||||
| EPS, diluted | −3.15 | 0.00 | −0.03 | −5.82 | −2.48 | −0.27 | −1.53 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −12.7% | 3.8% | −6.2% | −35.2% | −19.5% | −12.4% | −25.8% |
| Net margin | −11.7% | 3.2% | 6.4% | −61.7% | −38.4% | −5.3% | −31.2% |
| Free cash flow margin | −6.5% | 7.1% | −1.1% | −4.1% | −3.1% | −11.3% | −11.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −20.2 | 27.6 | 0.8 | −7.9 | −6.1 | −20.7 | −18.7 |
| Capital expenditure | −0.4 | −4.7 | −5.0 | −5.4 | −1.0 | −0.7 | −2.0 |
| Free cash flow | −20.7 | 22.8 | −4.2 | −13.3 | −7.1 | −21.4 | −20.7 |
| Growth | −118.3% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −3.3 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 74.0 | 90.6 | 79.7 | 55.8 | 10.6 | 22.4 | 8.5 |
| Total debt | n/a | 20.4 | 141.9 | 152.3 | 158.8 | 25.5 | 58.4 |
| Net cash (debt) | n/a | 70.2 | −62.1 | −96.5 | −148.2 | −3.1 | −49.9 |
| Shareholders’ equity | −323.4 | −313.8 | 370.5 | 191.2 | 108.8 | 104.8 | 49.4 |
| Debt to equity | n/a | n/a | 0.38 | 0.80 | 1.46 | 0.24 | 1.18 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 74.0 | 90.6 | 79.7 | 55.8 | 10.6 | 22.4 | 8.5 | |
| n/a | 106.3 | 142.9 | 116.5 | 71.0 | 48.9 | 45.5 | |
| n/a | 25.5 | 23.1 | 17.8 | 11.9 | 6.2 | 4.5 | |
| n/a | 0.0 | 121.9 | 43.3 | 43.3 | 43.3 | 13.1 | |
| n/a | 279.2 | 637.2 | 530.0 | 411.5 | 221.4 | 188.1 | |
| Growth | +128.2% | −16.8% | −22.4% | −46.2% | −15.0% | ||
| Liabilities | |||||||
| n/a | n/a | n/a | 0.0 | 125.0 | 25.5 | 30.5 | |
| n/a | 20.4 | 141.9 | 152.3 | 33.8 | 0.0 | 27.9 | |
| calc | n/a | 20.4 | 141.9 | 152.3 | 158.8 | 25.5 | 58.4 |
| n/a | 97.3 | 262.3 | 335.4 | 300.3 | 114.5 | 138.1 | |
| Equity | |||||||
| n/a | −346.8 | −322.1 | −523.1 | −611.8 | −621.9 | −679.6 | |
| −323.4 | −313.8 | 370.5 | 191.2 | 108.8 | 104.8 | 49.4 | |
| Growth | −48.4% | −43.1% | −3.7% | −52.9% | |||
| Per share and net cash | |||||||
| calc | n/a | 70.2 | −62.1 | −96.5 | −148.2 | −3.1 | −49.9 |
Lines marked calc are worked out here from filed figures; point at one for how.