Closing prices at the end of each trading day, from 15 Sep 2020. 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 | 2.0 | 15.1 | 49.9 | 102.6 | 115.4 | 130.4 | 113.7 | 119.5 |
| Growth | +651.3% | +231.2% | +105.5% | +12.4% | +13.0% | −12.8% | +5.1% | |
| Operating income | −46.6 | −70.3 | −117.5 | −130.5 | −161.0 | −169.8 | −113.4 | −66.7 |
| Net income | −49.8 | −68.3 | −121.5 | −131.9 | −163.0 | −172.8 | −128.0 | −81.7 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | −4.85 | −2.89 | −3.38 | −52.28 | −36.96 | −5.37 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | −304.7% | −118.1% | −26.1% | 7.4% | 15.5% | 22.2% | 33.9% | 39.1% |
| Operating margin | −2,320.0% | −466.3% | −235.2% | −127.2% | −139.6% | −130.2% | −99.7% | −55.8% |
| Net margin | −2,480.3% | −453.0% | −243.3% | −128.6% | −141.2% | −132.5% | −112.6% | −68.3% |
| Free cash flow margin | −2,402.0% | −488.0% | −216.5% | −130.0% | −133.5% | −103.4% | −103.1% | −39.4% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −46.4 | −70.3 | −99.0 | −130.3 | −145.7 | −131.4 | −116.3 | −46.3 |
| Capital expenditure | −1.8 | −3.3 | −9.1 | −3.1 | −8.3 | −3.4 | −0.9 | −0.8 |
| Free cash flow | −48.2 | −73.6 | −108.1 | −133.4 | −154.1 | −134.8 | −117.2 | −47.1 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 36.9 | 295.0 | 182.3 | 73.2 | 68.5 | 124.0 | 35.0 |
| Total debt | n/a | 29.1 | 29.7 | 29.8 | 96.3 | 130.1 | 197.4 | 96.2 |
| Net cash (debt) | n/a | 7.9 | 265.3 | 152.6 | −23.1 | −61.6 | −73.4 | −61.2 |
| Shareholders’ equity | −288.0 | −372.2 | 328.6 | 374.1 | 246.0 | 122.9 | 26.8 | 127.0 |
| Debt to equity | n/a | n/a | 0.09 | 0.08 | 0.39 | 1.06 | 7.36 | 0.76 |
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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| −304.7% | −118.1% | −26.1% | 7.4% | 15.5% | 22.2% | 33.9% | 39.1% | |
| −2,320.0% | −466.3% | −235.2% | −127.2% | −139.6% | −130.2% | −99.7% | −55.8% | |
| −2,479.1% | −452.8% | −243.3% | −128.4% | −141.0% | −132.1% | −112.1% | −67.7% | |
| −2,480.3% | −453.0% | −243.3% | −128.6% | −141.2% | −132.5% | −112.6% | −68.3% | |
| −2,402.0% | −488.0% | −216.5% | −130.0% | −133.5% | −103.4% | −103.1% | −39.4% | |
| Spending | ||||||||
| 1,141.8% | 154.7% | 57.8% | 35.8% | 42.3% | 44.0% | 33.8% | 17.8% | |
| 311.6% | 59.2% | 61.1% | 35.4% | 35.1% | 34.7% | 38.3% | 31.7% | |
| 88.0% | 21.8% | 18.2% | 3.0% | 7.2% | 2.6% | 0.8% | 0.7% | |
| Returns | ||||||||
| n/a | n/a | −37.0% | −35.3% | −66.2% | −140.6% | −477.2% | −64.3% | |
| n/a | −77.3% | −30.1% | −28.5% | −40.7% | −55.1% | −46.4% | −30.9% | |
| Balance and payout | ||||||||
| n/a | n/a | 0.09 | 0.08 | 0.39 | 1.06 | 7.36 | 0.76 | |
| n/a | 57.8% | 18.6% | 19.3% | 38.5% | 60.8% | 90.3% | 52.0% | |