Closing prices at the end of each trading day, from 18 Jul 2019. 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 | 8.8 | 19.2 | 6.3 | 2.8 | 80.0 | 0.0 |
| Growth | +117.2% | −66.9% | −55.8% | +2,752.0% | −100.0% | |||
| Operating income | −33.5 | −84.2 | −71.6 | −81.1 | −112.6 | −110.7 | −21.9 | −84.8 |
| Net income | −32.6 | −82.7 | −70.8 | −80.8 | −109.9 | −97.3 | −9.7 | −74.9 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | −2.79 | −2.29 | −2.44 | −1.59 | −0.16 | −1.18 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −811.6% | −423.0% | −1,774.9% | −3,945.2% | −27.4% | n/a |
| Net margin | n/a | n/a | −802.7% | −421.9% | −1,732.4% | −3,470.1% | −12.2% | n/a |
| Free cash flow margin | n/a | n/a | −623.3% | −418.5% | −1,561.2% | −3,261.1% | −3.1% | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −22.6 | −39.5 | −53.7 | −78.5 | −97.1 | −91.0 | −2.2 | −60.1 |
| Capital expenditure | −9.0 | −0.9 | −1.3 | −1.7 | −2.0 | −0.5 | −0.3 | −0.3 |
| Free cash flow | −31.5 | −40.3 | −55.0 | −80.2 | −99.0 | −91.5 | −2.5 | −60.4 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 72.8 | 96.7 | 57.1 | 35.4 | 35.1 | 25.6 | 58.2 | 197.5 |
| Shareholders’ equity | −63.7 | 87.2 | 95.2 | 211.5 | 198.9 | 235.2 | 243.0 | 349.0 |
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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 72.8 | 96.7 | 57.1 | 35.4 | 35.1 | 25.6 | 58.2 | 197.5 | |
| 10.5 | 9.2 | 8.4 | 7.4 | 6.9 | 5.2 | 3.9 | 2.8 | |
| 85.8 | 110.4 | 129.6 | 235.0 | 226.7 | 257.7 | 260.7 | 366.3 | |
| Growth | +28.8% | +17.3% | +81.4% | −3.5% | +13.7% | +1.2% | +40.5% | |
| Liabilities | ||||||||
| 9.8 | 23.3 | 34.4 | 23.5 | 27.7 | 22.5 | 17.7 | 17.3 | |
| Equity | ||||||||
| −68.1 | −150.8 | −221.6 | −302.5 | −412.3 | −509.7 | −519.4 | −594.3 | |
| −63.7 | 87.2 | 95.2 | 211.5 | 198.9 | 235.2 | 243.0 | 349.0 | |
| Growth | +9.2% | +122.2% | −6.0% | +18.2% | +3.3% | +43.6% | ||
| Per share and net cash | ||||||||
| 1.6 | 22.7 | 27.9 | 40.6 | 52.1 | 61.9 | 54.0 | 66.6 | |
| calc | −40.10 | 3.85 | 3.41 | 5.21 | 3.82 | 3.80 | 4.50 | 5.24 |
Lines marked calc are worked out here from filed figures; point at one for how.