Closing prices at the end of each trading day, from 5 Apr 2021. 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 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.9 | 0.0 |
| Growth | −100.0% | ||||||||
| Operating income | −0.0 | −34.1 | −0.0 | −27.8 | −81.9 | −41.7 | −50.4 | −56.6 | −72.8 |
| Net income | −0.0 | −34.7 | −0.0 | −29.5 | −82.2 | −39.2 | −42.5 | −49.4 | −66.5 |
| Growth |
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −6,661.8% | n/a |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −5,808.8% | n/a |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −5,282.2% | n/a |
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.0 | −31.7 | −0.0 | −26.8 | −19.7 | −34.1 | −40.6 | −44.9 | −49.1 |
| Capital expenditure | n/a | −0.5 | n/a | −0.1 | −1.6 | −0.2 | −0.0 | −0.0 | −0.0 |
| Free cash flow | n/a | −32.2 | n/a | −26.9 | −21.2 | −34.3 | −40.6 | −44.9 | −49.2 |
| Growth |
| FY2019 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 25.3 | 0.0 | 47.1 | 144.5 | 34.9 | 24.2 | 43.5 | 30.6 |
| Total debt | n/a | 14.9 | n/a | 9.3 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 10.4 | n/a | 37.7 | 144.5 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −0.1 | 11.3 | −0.1 | 39.9 | 140.1 | 181.6 | 148.5 | 125.2 | 196.8 |
| Debt to equity | n/a | 1.32 | n/a | 0.23 | 0.00 | n/a | n/a | 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 Mar 2019 | FY2019 31 Dec 2019 | FY2020 31 Mar 2020 | 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 | |||||||||
| 0.0 | 25.3 | 0.0 | 47.1 | 144.5 | 34.9 | 24.2 | 43.5 | 30.6 | |
| n/a | 3.8 | n/a | 1.1 | 2.2 | 1.6 | 0.9 | 0.4 | 0.1 | |
| 0.0 | 30.4 | 0.0 | 51.9 | 153.8 | 199.6 | 156.9 | 140.4 | 219.6 | |
| Growth | +624,252.7% | −100.0% | +1,386,041.5% | +196.2% | +29.8% | −21.4% | −10.5% | +56.4% | |
| Liabilities | |||||||||
| n/a | 5.6 | n/a | 7.5 | 0.0 | n/a | n/a | n/a | n/a | |
| n/a | 9.3 | n/a | 1.9 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | 14.9 | n/a | 9.3 | 0.0 | n/a | n/a | n/a | n/a |
| 0.1 | 19.1 | 0.1 | 12.0 | 13.7 | 18.0 | 8.3 | 15.2 | 22.8 | |
| Equity | |||||||||
| −0.1 | −121.9 | −0.1 | −151.4 | −233.6 | −272.8 | −315.3 | −364.7 | −431.2 | |
| −0.1 | 11.3 | −0.1 | 39.9 | 140.1 | 181.6 | 148.5 | 125.2 | 196.8 | |
| Growth | −101.0% | +250.7% | +29.7% | −18.2% | −15.7% | +57.1% | |||
| Per share and net cash | |||||||||
| calc | n/a | 10.4 | n/a | 37.7 | 144.5 | n/a | n/a | n/a | n/a |
| 5.0 | 7.0 | 5.0 | 51.2 | 100.8 | 126.3 | 127.7 | 137.8 | 178.3 | |
| calc | −0.01 | 1.60 | −0.02 | 0.78 | 1.39 | 1.44 | 1.16 | 0.91 | 1.10 |
Lines marked calc are worked out here from filed figures; point at one for how.