Closing prices at the end of each trading day, from 2 Jul 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating income | −34.4 | −33.0 | −69.7 | −86.3 | 30.0 | −101.7 | −38.6 | −182.0 |
| Net income | −31.4 | −31.6 | −211.3 | −93.3 | 27.7 | −94.6 | 15.2 | −196.4 |
| Growth | −441.7% | −1,390.9% | ||||||
| EPS, diluted | n/a | n/a | −4.40 | −1.48 | 0.40 | −1.18 | 0.14 | −1.61 |
| Growth | −395.0% | −1,250.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 20.7 | 71.0 | −80.7 | −84.7 | 100.1 | 18.2 | −158.0 | −176.6 |
| Capital expenditure | −0.4 | −2.1 | −7.4 | −5.1 | −5.7 | −30.8 | −16.3 | −6.6 |
| Free cash flow | 20.3 | 68.8 | −88.1 | −89.9 | 94.4 | −12.6 | −174.3 | −183.2 |
| Growth | +239.8% | −228.0% | −113.3% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 39.4 | 103.4 | 207.5 | 133.0 | 148.5 | 218.5 | 236.7 | 345.9 |
| Shareholders’ equity | −9.2 | −41.9 | 87.4 | 24.1 | 203.4 | 217.6 | 574.8 | 484.1 |
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 | ||||||||
| 39.4 | 103.4 | 207.5 | 133.0 | 148.5 | 218.5 | 236.7 | 345.9 | |
| n/a | 4.7 | 7.9 | 10.5 | 13.5 | 43.7 | 50.4 | 42.1 | |
| n/a | 134.3 | 254.6 | 174.6 | 407.8 | 510.0 | 696.1 | 562.3 | |
| Growth | +89.6% | −31.4% | +133.5% | +25.0% | +36.5% | −19.2% | ||
| Liabilities | ||||||||
| n/a | n/a | 167.3 | n/a | 204.5 | 292.3 | n/a | n/a | |
| Equity | ||||||||
| n/a | −233.2 | −444.5 | −537.8 | −510.1 | −604.8 | −589.5 | −786.0 | |
| −9.2 | −41.9 | 87.4 | 24.1 | 203.4 | 217.6 | 574.8 | 484.1 | |
| Growth | −72.5% | +745.1% | +7.0% | +164.2% | −15.8% | |||
| Per share and net cash | ||||||||
| n/a | n/a | 62.9 | 62.9 | 76.7 | 84.7 | 121.6 | 134.1 | |
| calc | n/a | n/a | 1.39 | 0.38 | 2.65 | 2.57 | 4.73 | 3.61 |
Lines marked calc are worked out here from filed figures; point at one for how.