Closing prices at the end of each trading day, from 2 Sep 2020. 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 | n/a | n/a | 0.0 | 0.8 | 0.5 | 0.5 |
| Growth | −31.3% | −0.6% | ||||
| Operating income | −64.9 | −354.1 | −437.1 | −286.1 | −149.7 | −331.1 |
| Net income | −147.1 | −516.5 | −602.2 | −431.7 | −355.8 | −390.7 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | −5,334.6% | −15,489.8% | −18,239.9% |
| Operating margin | n/a | n/a | n/a | −36,486.5% | −27,780.7% | −61,763.1% |
| Net margin | n/a | n/a | n/a | −55,069.4% | −66,019.9% | −72,891.0% |
| Free cash flow margin | n/a | n/a | n/a | −39,449.9% | −14,427.8% | −21,496.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −41.2 | −339.8 | −383.1 | −278.2 | −70.2 | −107.6 |
| Capital expenditure | −0.6 | −95.7 | −123.2 | −31.1 | −7.6 | −7.6 |
| Free cash flow | −41.8 | −435.4 | −506.3 | −309.3 | −77.8 | −115.2 |
| Growth | ||||||
| Buybacks | n/a | 0.0 | −0.8 | 0.0 | n/a | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 1.1 | 505.1 | 17.0 | 1.9 | 7.1 | 34.9 |
| Shareholders’ equity | −579.3 | 567.7 | 201.0 | 228.2 | 115.0 | −27.3 |
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 | ||||||
| 1.1 | 505.1 | 17.0 | 1.9 | 7.1 | 34.9 | |
| n/a | n/a | 0.0 | 0.0 | 0.0 | 0.3 | |
| n/a | n/a | 4.5 | 34.2 | 27.5 | 3.3 | |
| 293.9 | 293.1 | 406.3 | 417.8 | 348.6 | 155.3 | |
| n/a | n/a | n/a | n/a | 0.0 | 25.8 | |
| 316.4 | 907.4 | 529.3 | 530.5 | 425.4 | 277.9 | |
| Growth | +186.8% | −41.7% | +0.2% | −19.8% | −34.7% | |
| Liabilities | ||||||
| 895.7 | 339.8 | 328.3 | 302.3 | 310.4 | 270.1 | |
| Equity | ||||||
| −2,391.1 | −2,907.6 | −3,526.8 | −3,958.5 | −4,314.3 | −4,705.0 | |
| −579.3 | 567.7 | 201.0 | 228.2 | 115.0 | −27.3 | |
| Growth | −64.6% | +13.6% | −49.6% | −123.8% | ||
| Per share and net cash | ||||||
| 7.2 | n/a | n/a | n/a | n/a | n/a | |
| calc | −80.16 | 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.