Closing prices at the end of each trading day, from 10 Jul 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | n/a | n/a | n/a | n/a | 0.0 | 0.0 |
| Growth | |||||||
| Operating income | −22.3 | −51.5 | −86.4 | −119.0 | −131.7 | −128.2 | −122.0 |
| Net income | −21.1 | −91.4 | −86.1 | −113.8 | −117.5 | −108.8 | −104.1 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | −2.62 | −2.61 | −2.40 | −1.60 | −1.41 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −19,433.9% | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | −18,327.0% | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −17,647.8% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.4 | −43.5 | −67.9 | −57.0 | −86.2 | −99.7 | −88.7 |
| Capital expenditure | −1.9 | −7.5 | −5.0 | −47.1 | −28.1 | −4.4 | −1.2 |
| Free cash flow | −20.3 | −51.0 | −73.0 | −104.1 | −114.3 | −104.1 | −89.9 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 20.6 | 96.7 | 60.8 | 37.5 | 31.0 | 27.9 | 39.6 |
| Shareholders’ equity | −25.5 | 321.2 | 251.0 | 372.2 | 273.3 | 408.0 | 312.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 20.6 | 96.7 | 60.8 | 37.5 | 31.0 | 27.9 | 39.6 | |
| 3.1 | 9.4 | 12.9 | 61.9 | 79.3 | 74.7 | 66.7 | |
| 48.4 | 337.7 | 273.9 | 472.9 | 378.9 | 501.2 | 404.2 | |
| Growth | +597.5% | −18.9% | +72.7% | −19.9% | +32.3% | −19.4% | |
| Liabilities | |||||||
| 14.1 | 16.4 | 22.9 | 100.7 | 105.6 | 93.2 | 91.9 | |
| Equity | |||||||
| −26.7 | −118.0 | −204.1 | −317.9 | −435.4 | −544.2 | −648.3 | |
| −25.5 | 321.2 | 251.0 | 372.2 | 273.3 | 408.0 | 312.3 | |
| Growth | −21.9% | +48.3% | −26.6% | +49.3% | −23.4% | ||
| Per share and net cash | |||||||
| 1.6 | 32.6 | 33.0 | 48.9 | 49.2 | 70.6 | 71.1 | |
| calc | −15.92 | 9.84 | 7.61 | 7.62 | 5.56 | 5.78 | 4.39 |
Lines marked calc are worked out here from filed figures; point at one for how.