Closing prices at the end of each trading day, from 4 Oct 2023. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.3 | 4.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +12.9% | ||||||||
| Net income | −33.3 | −28.3 | 51.7 | −36.2 | −38.5 | −93.6 | 1,288.4 | −15.2 | −75.4 |
| Growth | −170.1% | −101.2% | |||||||
| EPS, diluted | n/a | −0.32 | 0.56 | −0.39 | −0.32 | −0.70 | 8.02 | −0.09 | −0.47 |
| Growth | −169.6% | −101.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −42.3% | −40.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | −775.1% | −583.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −325.7% | −395.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −12.9 | −18.5 | −17.6 | −30.9 | −53.2 | −65.2 | −59.0 | −21.8 | −30.0 |
| Capital expenditure | −1.1 | −0.6 | −29.3 | −61.3 | −0.6 | −0.2 | −5.3 | −1.0 | 0.0 |
| Free cash flow | −14.0 | −19.1 | −46.9 | −92.2 | −53.8 | −65.4 | −64.3 | −22.8 | −30.0 |
| Growth |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 55.4 | 41.6 | 83.6 | 148.1 | 510.6 | 194.5 | 122.3 | 85.5 | 61.1 |
| Total debt | 0.9 | 18.6 | 120.2 | 128.3 | 29.7 | 6.2 | 2.6 | n/a | n/a |
| Net cash (debt) | 54.5 | 23.0 | −36.6 | 19.7 | 480.9 | 188.3 | 119.7 | n/a | n/a |
| Shareholders’ equity | 108.8 | 82.3 | 159.6 | 190.7 | 536.3 | 784.0 | 828.9 | 828.3 | 767.9 |
| Debt to equity | 0.01 | 0.23 | 0.75 | 0.67 | 0.06 | 0.01 | 0.00 | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Dec 2017 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| −12.9 | −18.5 | −17.6 | −30.9 | −53.2 | −65.2 | −59.0 | −21.8 | −30.0 | |
| Growth | |||||||||
| Investment | |||||||||
| −1.1 | −0.6 | −29.3 | −61.3 | −0.6 | −0.2 | −5.3 | −1.0 | 0.0 | |
| calc | −14.0 | −19.1 | −46.9 | −92.2 | −53.8 | −65.4 | −64.3 | −22.8 | −30.0 |
| Growth | |||||||||
| calc | −0.18 | −0.22 | −0.51 | −1.00 | −0.45 | −0.49 | −0.40 | −0.14 | −0.18 |
| −25.6 | −10.7 | −8.4 | −42.6 | −115.8 | −230.9 | −39.1 | −85.9 | 6.3 | |
| Financing | |||||||||
| 85.4 | 15.8 | 67.9 | 137.8 | 531.4 | −23.5 | 12.1 | 68.8 | −0.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.