Closing prices at the end of each trading day, from 8 Jan 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 0.0 | 18.9 | 0.0 | n/a | n/a | n/a |
| Growth | −100.0% | |||||
| Operating income | −60.3 | −68.0 | 144.6 | −191.1 | −196.9 | −241.6 |
| Net income | −51.8 | −65.6 | 111.2 | −153.2 | −167.4 | −219.9 |
| Growth | −237.7% | |||||
| EPS, diluted | n/a | −1.52 | 2.38 | −3.69 | n/a | n/a |
| Growth | −255.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | n/a | −358.7% | n/a | n/a | n/a | n/a |
| Net margin | n/a | −346.1% | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | −229.3% | n/a | n/a | n/a | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −29.8 | −43.4 | −126.7 | −134.3 | −145.3 | −175.8 |
| Capital expenditure | −0.0 | 0.0 | −1.1 | −0.2 | 0.0 | −0.0 |
| Free cash flow | −29.8 | −43.4 | −127.8 | −134.5 | −145.3 | −175.8 |
| Growth | ||||||
| Buybacks | −6.6 | n/a | n/a | n/a | n/a | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 168.2 | 59.8 | 156.2 | 98.4 | 83.0 | 88.3 |
| Shareholders’ equity | 199.0 | 425.0 | 535.0 | 453.7 | 590.3 | 408.7 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| −29.8 | −43.4 | −126.7 | −134.3 | −145.3 | −175.8 | |
| Growth | ||||||
| 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | |
| Investment | ||||||
| −0.0 | 0.0 | −1.1 | −0.2 | 0.0 | −0.0 | |
| calc | −29.8 | −43.4 | −127.8 | −134.5 | −145.3 | −175.8 |
| Growth | ||||||
| calc | n/a | −1.01 | −2.74 | −3.24 | n/a | n/a |
| −5.4 | −333.8 | 249.0 | 35.8 | −136.3 | 180.0 | |
| Financing | ||||||
| 140.1 | 268.8 | −25.9 | 40.8 | 266.2 | 1.1 | |
| −6.6 | n/a | n/a | n/a | n/a | n/a | |
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.