Closing prices at the end of each trading day, from 17 Sep 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating income | −13.8 | −58.6 | −150.0 | −171.0 | −242.2 | −343.9 | −468.2 |
| Net income | −14.9 | −59.4 | −149.3 | −168.1 | −235.9 | −317.4 | −446.2 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | −2.93 | −3.23 | −3.95 | −3.37 | −3.47 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.8 | −46.5 | −119.6 | −153.6 | −188.2 | −292.4 | −403.2 |
| Capital expenditure | −1.6 | −1.2 | −3.6 | −3.1 | −0.7 | −2.4 | −1.9 |
| Free cash flow | −13.5 | −47.7 | −123.2 | −156.7 | −188.9 | −294.7 | −405.1 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 14.6 | 300.9 | 200.8 | 172.1 | 121.6 | 435.4 | 893.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 148.9 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 435.4 | 744.4 |
| Shareholders’ equity | 14.0 | 342.4 | 368.2 | 252.4 | 91.3 | 629.8 | 972.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.15 |
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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 14.6 | 300.9 | 200.8 | 172.1 | 121.6 | 435.4 | 893.4 | |
| 1.5 | 1.9 | 4.7 | 5.9 | 4.8 | 5.4 | 24.0 | |
| 16.4 | 353.3 | 425.7 | 306.3 | 165.1 | 691.2 | 1,187.0 | |
| Growth | +2,049.8% | +20.5% | −28.0% | −46.1% | +318.7% | +71.7% | |
| Liabilities | |||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 148.9 | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.0 | 148.9 |
| 2.4 | 11.0 | 57.5 | 54.0 | 73.8 | 61.4 | 214.8 | |
| Equity | |||||||
| −19.7 | −79.2 | −228.5 | −396.6 | −632.5 | −949.9 | −1,396.1 | |
| 14.0 | 342.4 | 368.2 | 252.4 | 91.3 | 629.8 | 972.1 | |
| Growth | +2,339.2% | +7.5% | −31.5% | −63.8% | +589.9% | +54.3% | |
| Per share and net cash | |||||||
| calc | n/a | n/a | n/a | n/a | n/a | 435.4 | 744.4 |
| 2.6 | 45.1 | 51.6 | 55.6 | 61.5 | 102.3 | 165.0 | |
| calc | 5.43 | 7.60 | 7.14 | 4.54 | 1.49 | 6.16 | 5.89 |
Lines marked calc are worked out here from filed figures; point at one for how.