Closing prices at the end of each trading day, from 27 Feb 2024. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 111.9 | 3.6 | 90.1 | 5.5 | 80.0 | 8.6 | 8.9 | 10.4 | 31.3 | 18.1 |
| Growth | −96.8% | +2,418.7% | −93.9% | +1,365.9% | −89.3% | +4.3% | +16.6% | +200.2% | −42.2% | |
| Operating income | n/a | −17.8 | n/a | −10.6 | n/a | −16.5 | −55.2 | −43.2 | −31.8 | −32.5 |
| Net income | −49.2 | −19.5 | −54.3 | −5.2 | −68.3 | −16.4 | −110.1 | −54.2 | −44.9 | −73.0 |
| Growth | ||||||||||
| EPS, diluted | −200.77 | −0.11 | −34.74 | −0.03 | −0.62 | −0.09 | −4.18 | −1.78 | −87.28 | −87.21 |
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.5% | n/a | 37.5% | n/a | 42.3% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | n/a | −497.6% | n/a | −194.8% | n/a | −191.9% | −617.7% | −414.8% | −101.7% | −180.0% |
| Net margin | −44.0% | −544.4% | −60.3% | −94.6% | −85.4% | −191.5% | −1,231.2% | −519.9% | −143.4% | −403.7% |
| Free cash flow margin | −10.7% | −132.2% | −23.5% | −145.6% | −15.6% | −259.2% | −812.9% | −633.9% | −71.0% | n/a |
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −9.4 | −4.7 | −19.9 | −7.9 | −11.0 | −21.5 | −69.4 | −58.5 | −21.4 | −12.6 |
| Capital expenditure | −2.6 | −0.1 | −1.3 | −0.1 | −1.5 | −0.8 | −3.3 | −7.6 | −0.8 | n/a |
| Free cash flow | −12.0 | −4.7 | −21.2 | −8.0 | −12.5 | −22.2 | −72.7 | −66.1 | −22.2 | n/a |
| Growth |
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 2.0 | 1.2 | 3.8 | 4.5 | 90.9 | 261.1 | 154.0 | 33.0 | 12.6 | 4.5 |
| Total debt | 22.1 | n/a | 58.0 | n/a | 17.5 | n/a | n/a | 0.0 | 0.6 | 2.5 |
| Net cash (debt) | −20.2 | n/a | −54.2 | n/a | 73.4 | n/a | n/a | 33.0 | 11.9 | 2.0 |
| Shareholders’ equity | 10.5 | 8.4 | −6.3 | 7.9 | 89.2 | 263.8 | 172.4 | 121.9 | 77.8 | 40.3 |
| Debt to equity | 2.10 | n/a | n/a | n/a | 0.20 | n/a | n/a | 0.00 | 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 Jan 2018 | FY2019 31 Jan 2019 | FY2019 31 Dec 2019 | FY2020 31 Jan 2020 | FY2020† 31 Dec 2020 | FY2021† 31 Jan 2021 | FY2021† 31 Dec 2021 | FY2022† 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024† 31 Dec 2024 | FY2025† 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| 10.7 | 2.0 | 1.2 | 3.8 | 4.5 | 90.9 | 261.1 | 154.0 | 28.8 | 12.5 | 4.5 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 4.2 | 0.0 | 0.0 | |
| 13.2 | 9.7 | n/a | 6.1 | 0.5 | 8.1 | 2.0 | 0.6 | 2.5 | 3.3 | 1.3 | |
| 31.1 | 21.1 | n/a | 23.5 | 4.2 | 16.6 | 8.1 | 31.8 | 29.2 | 24.0 | 21.9 | |
| 4.7 | 3.8 | n/a | 3.0 | 1.0 | 3.0 | 1.3 | 15.0 | 20.4 | 17.4 | 15.9 | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 88.1 | 75.7 | n/a | 88.5 | n/a | 159.9 | n/a | n/a | n/a | n/a | n/a | |
| Growth | −14.1% | ||||||||||
| Liabilities | |||||||||||
| n/a | 1.2 | n/a | 19.1 | n/a | 3.0 | n/a | n/a | 0.0 | 0.2 | 1.3 | |
| 52.1 | 21.0 | n/a | 19.2 | n/a | 14.5 | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | n/a | n/a | 19.7 | n/a | n/a | n/a | n/a | 0.0 | 0.4 | 1.2 | |
| calc | 52.1 | 22.1 | n/a | 58.0 | n/a | 17.5 | n/a | n/a | 0.0 | 0.6 | 2.5 |
| 93.8 | 65.2 | n/a | 94.8 | n/a | 70.7 | n/a | n/a | n/a | n/a | n/a | |
| Equity | |||||||||||
| −72.4 | −121.7 | n/a | −176.6 | −93.3 | −244.9 | −109.7 | −219.8 | −274.0 | −318.9 | −391.9 | |
| −5.7 | 10.5 | 8.4 | −6.3 | 7.9 | 89.2 | 263.8 | 172.4 | 121.9 | 77.8 | 40.3 | |
| Growth | −20.1% | −174.7% | +1,029.7% | +195.7% | −34.7% | −29.3% | −36.1% | −48.2% | |||
| Per share and net cash | |||||||||||
| calc | −41.4 | −20.2 | n/a | −54.2 | n/a | 73.4 | n/a | n/a | 33.0 | 11.9 | 2.0 |
| n/a | 0.0 | n/a | 7.2 | 174.9 | 781.7 | 261.3 | 30.1 | 30.8 | 0.5 | 1.5 | |
| calc | n/a | n/a | n/a | −0.88 | 0.05 | 0.11 | 1.01 | 5.73 | 3.95 | 151.30 | 27.49 |
† The number of shares outstanding jumps at 2020 and 2021 and 2021 and 2022 and 2024 and 2025, 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.