Closing prices at the end of each trading day, from 24 Apr 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 | |
|---|---|---|---|---|---|---|---|---|
| Operating income | −22.4 | −28.6 | −74.2 | −78.9 | −91.8 | −110.8 | −142.9 | −143.0 |
| Net income | −21.4 | −26.9 | −73.7 | −78.7 | −89.1 | −100.7 | −127.8 | −129.5 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | n/a | −2.07 | −2.25 | −1.96 | −1.83 | −1.47 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −20.7 | −23.5 | −45.3 | −59.5 | −75.1 | −85.7 | −112.7 | −111.0 |
| Capital expenditure | −0.5 | −0.8 | −0.7 | −0.9 | −2.1 | −0.8 | −1.2 | −0.7 |
| Free cash flow | −21.2 | −24.3 | −45.9 | −60.5 | −77.2 | −86.5 | −113.9 | −111.7 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 42.6 | 89.2 | 78.4 | 226.0 | 66.8 | 23.4 | 59.4 | 45.7 |
| Total debt | n/a | n/a | 0.6 | 10.5 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | 77.8 | 215.5 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −64.4 | −90.1 | 289.8 | 273.0 | 222.4 | 224.1 | 243.1 | 384.4 |
| Debt to equity | n/a | n/a | 0.00 | 0.04 | n/a | n/a | n/a | n/a |
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 | ||||||||
| 42.6 | 89.2 | 78.4 | 226.0 | 66.8 | 23.4 | 59.4 | 45.7 | |
| n/a | 2.2 | 2.0 | 2.4 | 3.3 | 2.9 | 2.9 | 2.4 | |
| n/a | 94.1 | 299.0 | 298.6 | 247.2 | 252.0 | 274.1 | 408.9 | |
| Growth | +217.8% | −0.1% | −17.2% | +2.0% | +8.8% | +49.2% | ||
| Liabilities | ||||||||
| n/a | n/a | 0.6 | 10.5 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | 0.6 | 10.5 | n/a | n/a | n/a | n/a |
| n/a | 6.1 | 9.2 | 25.7 | 24.8 | 27.9 | 31.0 | 24.5 | |
| Equity | ||||||||
| n/a | −92.7 | −166.4 | −245.1 | −334.2 | −434.9 | −562.8 | −692.2 | |
| −64.4 | −90.1 | 289.8 | 273.0 | 222.4 | 224.1 | 243.1 | 384.4 | |
| Growth | −5.8% | −18.5% | +0.8% | +8.5% | +58.1% | |||
| Per share and net cash | ||||||||
| calc | n/a | n/a | 77.8 | 215.5 | n/a | n/a | n/a | n/a |
| n/a | 2.0 | 36.7 | 39.4 | 45.1 | 54.9 | 71.0 | 98.5 | |
| calc | n/a | −45.40 | 7.90 | 6.92 | 4.93 | 4.08 | 3.42 | 3.90 |
Lines marked calc are worked out here from filed figures; point at one for how.