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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| n/a | n/a | −179.4% | −416.6% | −669.8% | −336.1% | −320.5% | |
| n/a | n/a | −183.2% | −412.2% | −632.2% | −295.6% | −291.7% | |
| n/a | n/a | −183.2% | −412.2% | −638.3% | −296.0% | −292.1% | |
| n/a | n/a | −192.7% | −358.4% | −523.0% | −183.6% | −276.2% | |
| Spending | |||||||
| n/a | n/a | 206.8% | 379.0% | 567.1% | 310.9% | 290.0% | |
| n/a | n/a | 72.6% | 137.6% | 202.7% | 118.4% | 100.7% | |
| n/a | n/a | 2.8% | 17.7% | 8.2% | 0.5% | 1.7% | |
| Returns | |||||||
| n/a | −23.6% | −21.5% | −44.3% | −53.8% | −48.8% | −40.9% | |
| −28.8% | −16.6% | −16.6% | −29.8% | −35.2% | −30.1% | −29.2% | |
| Balance and payout | |||||||
| n/a | 0.04 | 0.03 | 0.04 | 0.00 | n/a | n/a | |
| 100.8% | 29.8% | 23.1% | 32.9% | 34.6% | 38.2% | 28.5% | |
| 0.1% | n/a | n/a | n/a | n/a | n/a | n/a | |