Closing prices at the end of each trading day, from 26 Mar 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 0.2 | n/a | n/a | n/a | 0.0 | 0.0 |
| Growth | ||||||
| Operating income | −8.3 | −35.8 | −67.6 | −78.2 | −62.4 | −79.5 |
| Net income | −8.3 | −35.5 | −63.3 | −66.9 | −49.6 | −69.8 |
| Growth | ||||||
| EPS, diluted | n/a | −0.77 | −1.14 | −1.19 | −0.88 | −1.22 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −3,685.8% | n/a | n/a | n/a | n/a | n/a |
| Net margin | −3,663.7% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −3,869.5% | n/a | n/a | n/a | n/a | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −8.7 | −29.4 | −51.3 | −58.6 | −43.1 | −54.4 |
| Capital expenditure | −0.1 | −1.5 | −0.9 | −0.3 | −0.3 | −0.2 |
| Free cash flow | −8.7 | −30.9 | −52.2 | −58.8 | −43.4 | −54.6 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 2.4 | 298.6 | 26.5 | 21.2 | 22.6 | 16.9 |
| Shareholders’ equity | −11.3 | 382.1 | 327.3 | 277.7 | 242.1 | 212.5 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 2.4 | 298.6 | 26.5 | 21.2 | 22.6 | 16.9 | |
| 0.1 | 1.5 | 1.9 | 1.7 | 1.4 | 1.0 | |
| 36.5 | 390.6 | 341.1 | 289.6 | 252.1 | 226.2 | |
| Growth | +969.6% | −12.7% | −15.1% | −13.0% | −10.3% | |
| Liabilities | ||||||
| 2.5 | 8.4 | 13.8 | 12.0 | 10.0 | 13.7 | |
| Equity | ||||||
| −11.9 | −47.5 | −110.8 | −177.6 | −227.2 | −297.0 | |
| −11.3 | 382.1 | 327.3 | 277.7 | 242.1 | 212.5 | |
| Growth | −14.3% | −15.2% | −12.8% | −12.2% | ||
| Per share and net cash | ||||||
| 16.0 | 55.4 | 55.9 | 56.5 | 56.8 | 60.4 | |
| calc | −0.71 | 6.89 | 5.86 | 4.92 | 4.27 | 3.52 |
Lines marked calc are worked out here from filed figures; point at one for how.