Closing prices at the end of each trading day, from 9 May 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 | |
|---|---|---|---|---|---|---|---|---|
| Operating income | −23.8 | −57.9 | −50.7 | −43.1 | −59.6 | −61.1 | −42.1 | −62.1 |
| Net income | −23.2 | −55.2 | −50.0 | −42.9 | −58.4 | −59.7 | −41.5 | −63.1 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | −1.70 | −1.02 | −1.38 | −1.39 | −0.67 | −0.75 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −21.0 | −51.2 | −50.7 | −33.2 | −52.5 | −46.4 | −28.8 | −49.0 |
| Capital expenditure | −0.0 | −0.4 | n/a | n/a | −0.3 | −0.1 | −0.0 | −0.3 |
| Free cash flow | −21.1 | −51.6 | n/a | n/a | −52.7 | −46.5 | −28.9 | −49.3 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 85.9 | 119.8 | 72.3 | 114.1 | 7.6 | 13.8 | 25.3 | 73.0 |
| Total debt | n/a | 0.0 | n/a | n/a | n/a | 49.8 | 53.4 | 57.2 |
| Net cash (debt) | n/a | 119.8 | n/a | n/a | n/a | −36.0 | −28.0 | 15.9 |
| Shareholders’ equity | 83.5 | 114.9 | 143.1 | 112.6 | 66.3 | 16.8 | 13.1 | 41.8 |
| Debt to equity | n/a | 0.00 | n/a | n/a | n/a | 2.97 | 4.06 | 1.37 |
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 | ||||||||
| 85.9 | 119.8 | 72.3 | 114.1 | 7.6 | 13.8 | 25.3 | 73.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.6 | |
| 0.0 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.5 | |
| 88.1 | 123.4 | 150.0 | 119.8 | 74.5 | 75.2 | 75.5 | 113.6 | |
| Growth | +40.1% | +21.5% | −20.1% | −37.9% | +1.0% | +0.4% | +50.4% | |
| Liabilities | ||||||||
| n/a | 0.0 | n/a | n/a | n/a | 49.8 | 53.4 | 57.2 | |
| calc | n/a | 0.0 | n/a | n/a | n/a | 49.8 | 53.4 | 57.2 |
| 4.5 | 8.5 | 6.9 | 7.2 | 8.1 | 58.5 | 62.4 | 71.8 | |
| Equity | ||||||||
| −58.3 | −113.5 | −163.5 | −208.0 | −266.3 | −326.0 | −367.5 | −430.6 | |
| 83.5 | 114.9 | 143.1 | 112.6 | 66.3 | 16.8 | 13.1 | 41.8 | |
| Growth | +37.5% | +24.5% | −21.3% | −41.1% | −74.7% | −21.6% | +217.7% | |
| Per share and net cash | ||||||||
| calc | n/a | 119.8 | n/a | n/a | n/a | −36.0 | −28.0 | 15.9 |
| 0.6 | 24.5 | 29.8 | 29.9 | 34.3 | 33.5 | 53.4 | 106.2 | |
| calc | 140.00 | 4.69 | 4.80 | 3.77 | 1.94 | 0.50 | 0.25 | 0.39 |
Lines marked calc are worked out here from filed figures; point at one for how.