Closing prices at the end of each trading day, from 12 Oct 2018. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | 15.8 | 36.1 | 41.1 | n/a |
| Growth | +129.0% | +13.9% | ||||||
| Operating income | −8.6 | −26.7 | −29.5 | −37.8 | −62.1 | −14.5 | −8.3 | −23.6 |
| Net income | −13.3 | −25.6 | −29.8 | −39.1 | −62.4 | −13.3 | −8.1 | −22.4 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | n/a | −1.36 | −1.85 | −0.38 | −0.23 | −0.39 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | −393.9% | −40.2% | −20.1% | n/a |
| Net margin | n/a | n/a | n/a | n/a | −396.1% | −37.0% | −19.6% | n/a |
| Free cash flow margin | n/a | n/a | n/a | n/a | −57.2% | −60.5% | −46.5% | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −7.5 | −22.9 | −24.6 | −32.1 | −8.7 | −21.8 | −19.0 | −22.7 |
| Capital expenditure | −0.0 | −0.1 | −0.2 | −0.1 | −0.3 | −0.1 | −0.1 | −0.0 |
| Free cash flow | −7.6 | −23.0 | −24.8 | −32.1 | −9.0 | −21.8 | −19.1 | −22.8 |
| Growth | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −0.3 | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 28.5 | 13.2 | 24.0 | 50.4 | 59.1 | 23.2 | 18.1 | 30.3 |
| Total debt | n/a | 9.7 | 9.9 | 10.2 | 9.0 | n/a | n/a | n/a |
| Net cash (debt) | n/a | 3.5 | 14.0 | 40.2 | 50.2 | n/a | n/a | n/a |
| Shareholders’ equity | 64.9 | 41.8 | 69.9 | 66.5 | 31.9 | 22.6 | 19.1 | 28.6 |
| Debt to equity | n/a | 0.23 | 0.14 | 0.15 | 0.28 | 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 | FY2018 31 Dec 2018 | 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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| n/a | n/a | n/a | n/a | −393.9% | −40.2% | −20.1% | n/a | |
| n/a | n/a | n/a | n/a | −396.1% | −35.3% | −18.8% | n/a | |
| n/a | n/a | n/a | n/a | −396.1% | −37.0% | −19.6% | n/a | |
| n/a | n/a | n/a | n/a | −57.2% | −60.5% | −46.5% | n/a | |
| Spending | ||||||||
| n/a | n/a | n/a | n/a | 238.3% | 102.6% | n/a | n/a | |
| n/a | n/a | n/a | n/a | 109.4% | 37.6% | 29.0% | n/a | |
| n/a | n/a | n/a | n/a | 1.8% | 0.1% | 0.2% | n/a | |
| Returns | ||||||||
| −20.4% | −61.2% | −42.7% | −58.7% | −195.4% | −59.1% | −42.3% | −78.3% | |
| −19.7% | −46.1% | −34.9% | −45.7% | −79.6% | −26.4% | −31.5% | −70.2% | |
| Balance and payout | ||||||||
| n/a | 0.23 | 0.14 | 0.15 | 0.28 | n/a | n/a | n/a | |
| 3.3% | 24.7% | 18.2% | 22.1% | 59.3% | 55.3% | 25.6% | 10.3% | |