Closing prices at the end of each trading day, from 28 Apr 2021. 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 | |
|---|---|---|---|---|---|---|---|
| Operating income | n/a | −11.2 | −26.2 | −32.5 | −45.1 | −58.8 | −83.5 |
| Net income | n/a | −12.2 | −27.6 | −31.2 | −43.2 | −59.2 | −90.1 |
| Growth | |||||||
| EPS, diluted | n/a | −0.68 | −1.16 | −1.21 | −1.55 | −1.81 | −2.36 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.9 | −6.9 | −25.3 | −28.8 | −44.8 | −49.2 | −69.0 |
| Capital expenditure | −0.1 | −0.6 | −1.5 | −0.9 | −2.5 | −1.2 | −0.8 |
| Free cash flow | −6.0 | −7.4 | −26.8 | −29.6 | −47.3 | −50.4 | −69.8 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 5.9 | 92.3 | 135.5 | 17.9 | 21.6 | 34.2 | 30.0 |
| Shareholders’ equity | n/a | n/a | 148.6 | 120.3 | 98.0 | 113.3 | 49.1 |
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 | |||||||
| 5.9 | 92.3 | 135.5 | 17.9 | 21.6 | 34.2 | 30.0 | |
| n/a | n/a | 0.3 | 0.9 | 3.3 | 4.7 | 4.7 | |
| n/a | n/a | 2.0 | 2.5 | 4.2 | 4.8 | 4.1 | |
| n/a | n/a | 170.8 | 146.1 | 124.2 | 158.4 | 118.5 | |
| Growth | −14.5% | −15.0% | +27.6% | −25.2% | |||
| Liabilities | |||||||
| n/a | n/a | 22.2 | 25.7 | 26.1 | 45.2 | 69.3 | |
| Equity | |||||||
| n/a | n/a | −87.2 | −118.2 | −160.8 | −217.7 | −306.0 | |
| n/a | n/a | 148.6 | 120.3 | 98.0 | 113.3 | 49.1 | |
| Growth | −19.0% | −18.5% | +15.5% | −56.6% | |||
| Per share and net cash | |||||||
| n/a | n/a | 25.8 | 25.8 | 28.7 | 37.4 | 43.0 | |
| calc | n/a | n/a | 5.77 | 4.66 | 3.42 | 3.03 | 1.14 |
Lines marked calc are worked out here from filed figures; point at one for how.