Closing prices at the end of each trading day, from 2 Oct 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 45.8 | 31.1 | 20.8 | 35.6 | 35.9 |
| Growth | −32.1% | −33.3% | +71.4% | +1.0% | |||
| Operating income | −35.5 | −60.4 | −82.1 | −129.5 | −139.0 | −119.6 | −115.2 |
| Net income | −34.1 | −66.3 | −83.9 | −128.2 | −132.5 | −105.3 | −105.0 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | −1.82 | −2.62 | −2.67 | −1.52 | −1.27 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −179.4% | −416.6% | −669.8% | −336.1% | −320.5% |
| Net margin | n/a | n/a | −183.2% | −412.2% | −638.3% | −296.0% | −292.1% |
| Free cash flow margin | n/a | n/a | −192.7% | −358.4% | −523.0% | −183.6% | −276.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 55.6 | −67.2 | −87.0 | −105.9 | −106.8 | −65.2 | −98.7 |
| Capital expenditure | −1.3 | −0.7 | −1.3 | −5.5 | −1.7 | −0.2 | −0.6 |
| Free cash flow | 54.3 | −67.9 | −88.2 | −111.4 | −108.5 | −65.3 | −99.3 |
| Growth | −225.1% | ||||||
| Buybacks | −0.0 | −0.2 | n/a | 0.0 | −0.1 | −0.2 | −0.2 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 90.5 | 181.7 | 76.1 | 29.8 | 126.6 | 55.5 | 74.6 |
| Total debt | n/a | 10.1 | 10.8 | 11.5 | 0.0 | n/a | n/a |
| Net cash (debt) | n/a | 171.7 | 65.4 | 18.3 | 126.6 | n/a | n/a |
| Shareholders’ equity | −112.0 | 280.8 | 389.6 | 289.2 | 246.1 | 216.0 | 256.6 |
| Debt to equity | n/a | 0.04 | 0.03 | 0.04 | 0.00 | n/a | n/a |
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 | |||||||
| 90.5 | 181.7 | 76.1 | 29.8 | 126.6 | 55.5 | 74.6 | |
| 4.6 | 4.5 | 5.7 | 1.5 | 11.8 | 3.1 | 2.4 | |
| 4.5 | 3.3 | 3.1 | 7.4 | 7.1 | 5.8 | 4.7 | |
| 118.3 | 400.1 | 506.8 | 430.8 | 376.5 | 349.6 | 359.1 | |
| Growth | +238.4% | +26.6% | −15.0% | −12.6% | −7.1% | +2.7% | |
| Liabilities | |||||||
| n/a | n/a | 0.0 | 2.3 | 0.0 | n/a | n/a | |
| n/a | 10.1 | 10.8 | 9.2 | 0.0 | n/a | n/a | |
| calc | n/a | 10.1 | 10.8 | 11.5 | 0.0 | n/a | n/a |
| 119.2 | 119.3 | 117.2 | 141.6 | 130.3 | 133.6 | 102.5 | |
| Equity | |||||||
| −117.5 | −183.8 | −267.7 | −395.9 | −528.4 | −633.7 | −738.7 | |
| −112.0 | 280.8 | 389.6 | 289.2 | 246.1 | 216.0 | 256.6 | |
| Growth | +38.8% | −25.8% | −14.9% | −12.2% | +18.8% | ||
| Per share and net cash | |||||||
| calc | n/a | 171.7 | 65.4 | 18.3 | 126.6 | n/a | n/a |
| 1.4 | 43.1 | 48.7 | 49.0 | 60.5 | 70.6 | 96.9 | |
| calc | −78.48 | 6.52 | 8.00 | 5.91 | 4.07 | 3.06 | 2.65 |
Lines marked calc are worked out here from filed figures; point at one for how.