Closing prices at the end of each trading day, from 15 Nov 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 | |
|---|---|---|---|---|---|---|---|
| Revenue | 53.5 | 53.5 | 79.7 | 208.1 | 195.0 | 164.9 | 147.6 |
| Growth | +0.0% | +49.1% | +161.0% | −6.3% | −15.5% | −10.4% | |
| Net income | 15.3 | −1.9 | −47.5 | −97.5 | −57.3 | −103.0 | −139.3 |
| Growth | −112.4% | ||||||
| EPS, diluted | 0.27 | −0.03 | −0.84 | −1.72 | −1.02 | −1.84 | −2.48 |
| Growth | −111.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Net margin | 28.6% | −3.6% | −59.6% | −46.8% | −29.4% | −62.5% | −94.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 40.0 | 42.3 | 56.1 | 114.2 | 89.1 | 54.3 | 23.6 |
| Buybacks | n/a | 0.0 | 0.0 | 0.0 | −5.0 | 0.0 | 0.0 |
| Dividends paid | n/a | n/a | n/a | n/a | −22.6 | −22.4 | −9.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 29.3 | 20.6 | 22.5 | 15.6 | 22.4 |
| Total debt | n/a | 37.1 | 616.8 | 530.0 | 471.0 | 492.0 | 465.0 |
| Net cash (debt) | n/a | −37.1 | −587.5 | −509.4 | −448.5 | −476.4 | −442.6 |
| Shareholders’ equity | 508.0 | 497.1 | 1,086.9 | 974.5 | 885.6 | 763.9 | 623.2 |
| Debt to equity | n/a | 0.07 | 0.57 | 0.54 | 0.53 | 0.64 | 0.75 |
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 | |||||||
| 0.0 | 0.0 | 29.3 | 20.6 | 22.5 | 15.6 | 22.4 | |
| n/a | 546.4 | 1,759.5 | 1,571.1 | 1,423.9 | 1,336.4 | 1,170.5 | |
| Growth | +222.0% | −10.7% | −9.4% | −6.1% | −12.4% | ||
| Liabilities | |||||||
| n/a | 37.1 | 616.8 | 530.0 | 471.0 | 492.0 | 465.0 | |
| calc | n/a | 37.1 | 616.8 | 530.0 | 471.0 | 492.0 | 465.0 |
| n/a | 49.3 | 671.2 | 595.2 | 536.9 | 571.2 | 546.0 | |
| Equity | |||||||
| n/a | 0.0 | −58.7 | −178.9 | −258.8 | −384.3 | −528.5 | |
| 508.0 | 497.1 | 1,086.9 | 974.5 | 885.6 | 763.9 | 623.2 | |
| Growth | −2.1% | +118.6% | −10.3% | −9.1% | −13.7% | −18.4% | |
| Per share and net cash | |||||||
| calc | n/a | −37.1 | −587.5 | −509.4 | −448.5 | −476.4 | −442.6 |
| n/a | n/a | 56.6 | 56.6 | 55.8 | 56.0 | 56.3 | |
| calc | n/a | n/a | 19.19 | 17.20 | 15.88 | 13.65 | 11.07 |
Lines marked calc are worked out here from filed figures; point at one for how.