Closing prices at the end of each trading day, from 5 Apr 2021. 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 | 0.1 | 1.6 | −9.4 | 5.5 | 6.0 | 20.9 | 24.3 | 55.1 |
| Growth | +2,440.3% | −694.5% | +10.2% | +246.4% | +16.2% | +127.0% | ||
| Operating income | −56.3 | −69.5 | −82.0 | −157.7 | −133.3 | −132.6 | −101.9 | −67.7 |
| Net income | −56.4 | −67.3 | −81.5 | −153.6 | −126.9 | −123.5 | −94.8 | −67.8 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | −5.99 | −1.54 | −0.94 | −0.84 | −0.57 | −0.34 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.5% | −26.1% | 168.4% | −91.9% | −145.4% | −55.6% | −4.8% | 23.4% |
| Operating margin | −90,743.5% | −4,410.0% | 875.5% | −2,884.2% | −2,212.9% | −635.2% | −420.0% | −123.0% |
| Net margin | −90,967.7% | −4,273.1% | 870.5% | −2,809.3% | −2,105.4% | −591.4% | −390.5% | −123.1% |
| Free cash flow margin | −74,567.7% | −4,766.7% | 716.2% | −1,579.0% | −1,924.6% | −477.3% | −335.3% | −94.7% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −39.4 | −69.2 | −61.9 | −82.5 | −93.4 | −93.1 | −77.0 | −47.9 |
| Capital expenditure | −6.9 | −5.9 | −5.1 | −3.8 | −22.6 | −6.6 | −4.4 | −4.3 |
| Free cash flow | −46.2 | −75.1 | −67.1 | −86.3 | −116.0 | −99.6 | −81.4 | −52.2 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 18.6 | 72.8 | 50.0 | 23.6 | 55.7 | 26.3 | 25.4 | 8.6 |
| Total debt | n/a | 2.6 | 2.5 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 70.2 | 47.5 | 23.6 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −80.7 | −145.7 | −223.7 | 298.8 | 192.0 | 153.3 | 78.9 | 77.7 |
| Debt to equity | n/a | n/a | n/a | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 18.6 | 72.8 | 50.0 | 23.6 | 55.7 | 26.3 | 25.4 | 8.6 | |
| n/a | 1.0 | 2.5 | 0.5 | 1.8 | 7.4 | 6.0 | 10.0 | |
| n/a | 1.3 | 2.2 | 4.3 | 4.2 | 1.9 | 1.9 | 3.3 | |
| n/a | 11.3 | 13.2 | 14.5 | 30.5 | 25.8 | 23.4 | 19.9 | |
| n/a | 123.9 | 72.6 | 327.2 | 255.4 | 219.2 | 132.0 | 138.5 | |
| Growth | −41.4% | +351.0% | −21.9% | −14.2% | −39.8% | +4.8% | ||
| Liabilities | ||||||||
| n/a | 0.2 | 0.3 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 2.3 | 2.2 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | 2.6 | 2.5 | 0.0 | n/a | n/a | n/a | n/a |
| Equity | ||||||||
| n/a | −149.9 | −231.4 | −385.0 | −511.8 | −635.3 | −730.0 | −797.8 | |
| −80.7 | −145.7 | −223.7 | 298.8 | 192.0 | 153.3 | 78.9 | 77.7 | |
| Growth | −35.7% | −20.2% | −48.5% | −1.5% | ||||
| Per share and net cash | ||||||||
| calc | n/a | 70.2 | 47.5 | 23.6 | n/a | n/a | n/a | n/a |
| n/a | 15.9 | 16.9 | 0.0 | 136.2 | 165.4 | 169.4 | 214.1 | |
| calc | n/a | −9.19 | −13.20 | n/a | 1.41 | 0.93 | 0.47 | 0.36 |
Lines marked calc are worked out here from filed figures; point at one for how.