Closing prices at the end of each trading day, from 25 Oct 2019. 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 | |
|---|---|---|---|---|---|---|---|---|
| Operating income | −6.2 | −18.7 | −33.8 | −46.3 | −54.1 | −74.7 | −125.1 | −172.2 |
| Net income | −12.2 | −16.9 | −33.3 | −46.3 | −53.0 | −67.7 | −115.9 | −167.9 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | n/a | −1.80 | −1.81 | −1.65 | −2.34 | −2.10 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.7 | −16.0 | −26.8 | −34.1 | −46.4 | −53.5 | −88.2 | −131.1 |
| Capital expenditure | n/a | −0.7 | −0.6 | −1.2 | −2.5 | −0.7 | −2.2 | −1.2 |
| Free cash flow | n/a | −16.7 | −27.4 | −35.3 | −48.8 | −54.2 | −90.4 | −132.3 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 33.0 | 136.2 | 101.4 | 122.2 | 81.6 | 193.2 | 164.0 | 83.0 |
| Shareholders’ equity | −10.7 | 138.3 | 109.5 | 118.0 | 104.5 | 236.2 | 152.3 | 112.1 |
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 |
|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||
| −4.7 | −16.0 | −26.8 | −34.1 | −46.4 | −53.5 | −88.2 | −131.1 | |
| Growth | ||||||||
| Investment | ||||||||
| n/a | −0.7 | −0.6 | −1.2 | −2.5 | −0.7 | −2.2 | −1.2 | |
| calc | n/a | −16.7 | −27.4 | −35.3 | −48.8 | −54.2 | −90.4 | −132.3 |
| Growth | ||||||||
| n/a | −0.7 | −8.0 | 6.0 | −27.2 | −22.5 | 47.3 | −50.3 | |
| Financing | ||||||||
| 37.7 | 119.9 | −0.0 | 48.9 | 33.0 | 187.6 | 11.7 | 100.3 | |
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.