Closing prices at the end of each trading day, from 25 Oct 2019. 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 | n/a | n/a | n/a | n/a | 0.0 | 0.7 | 55.3 | 175.1 |
| Growth | +8,001.5% | +216.9% | ||||||
| Operating income | −1.2 | −106.2 | −125.7 | −135.1 | −172.4 | −167.3 | −277.5 | −160.0 |
| Net income | −1.3 | −255.1 | −129.1 | −143.9 | −197.7 | −201.6 | −334.3 | −221.2 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | n/a | −3.89 | −5.05 | −3.93 | −5.29 | −3.03 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | 75.5% | 85.6% | 87.1% |
| Operating margin | n/a | n/a | n/a | n/a | n/a | −24,532.6% | −502.2% | −91.4% |
| Net margin | n/a | n/a | n/a | n/a | n/a | −29,558.9% | −605.1% | −126.3% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −20,412.6% | −483.1% | −95.4% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.0 | −36.5 | −69.7 | −148.5 | −146.5 | −137.6 | −266.8 | −166.8 |
| Capital expenditure | n/a | −0.1 | −1.0 | −0.3 | −1.0 | −1.6 | −0.1 | −0.2 |
| Free cash flow | n/a | −36.6 | −70.7 | −148.8 | −147.6 | −139.2 | −266.9 | −167.0 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.9 | 243.8 | 287.5 | 183.3 | 155.4 | 381.4 | 297.3 | 130.0 |
| Total debt | n/a | 22.8 | 47.0 | 89.7 | 95.3 | 137.8 | 201.4 | 209.1 |
| Net cash (debt) | n/a | 221.0 | 240.5 | 93.6 | 60.1 | 243.6 | 95.9 | −79.1 |
| Shareholders’ equity | −1.3 | 228.0 | 194.3 | 72.2 | −74.8 | −72.8 | −253.6 | −438.2 |
| Debt to equity | n/a | 0.10 | 0.24 | 1.24 | 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 | ||||||||
| 0.9 | 243.8 | 287.5 | 183.3 | 155.4 | 381.4 | 297.3 | 130.0 | |
| n/a | n/a | n/a | n/a | 0.0 | 1.2 | 3.2 | 5.5 | |
| n/a | 0.5 | 1.0 | 0.7 | 1.2 | 2.1 | 1.5 | 1.1 | |
| 0.9 | 257.2 | 295.1 | 189.4 | 164.8 | 413.8 | 378.3 | 259.1 | |
| Growth | +28,412.0% | +14.7% | −35.8% | −13.0% | +151.1% | −8.6% | −31.5% | |
| Liabilities | ||||||||
| n/a | n/a | 7.4 | n/a | 0.0 | 0.0 | 0.0 | 0.0 | |
| n/a | 22.8 | 39.6 | 89.7 | 95.3 | 137.8 | 201.4 | 209.1 | |
| calc | n/a | 22.8 | 47.0 | 89.7 | 95.3 | 137.8 | 201.4 | 209.1 |
| 2.2 | 29.2 | 100.8 | 117.3 | 239.6 | 486.6 | 631.9 | 697.3 | |
| Equity | ||||||||
| −1.3 | −256.4 | −385.5 | −529.4 | −727.1 | −928.7 | −1,263.0 | −1,484.3 | |
| −1.3 | 228.0 | 194.3 | 72.2 | −74.8 | −72.8 | −253.6 | −438.2 | |
| Growth | −14.8% | −62.9% | −203.7% | |||||
| Per share and net cash | ||||||||
| calc | n/a | 221.0 | 240.5 | 93.6 | 60.1 | 243.6 | 95.9 | −79.1 |
| 6.8 | 24.7 | 28.5 | 30.5 | 41.5 | 58.0 | 68.5 | 71.4 | |
| calc | −0.19 | 9.22 | 6.81 | 2.36 | −1.80 | −1.26 | −3.70 | −6.14 |
Lines marked calc are worked out here from filed figures; point at one for how.