Closing prices at the end of each trading day, from 25 Sep 2020. 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 | n/a | n/a | n/a | n/a | n/a | 7.0 | 12.1 |
| Growth | +73.4% | ||||||
| Operating income | −28.1 | −58.8 | −113.7 | −123.5 | −132.3 | −139.7 | −104.6 |
| Net income | −27.6 | −56.9 | −111.7 | −115.4 | −121.8 | −127.2 | −99.5 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | −2.43 | −2.44 | −2.02 | −1.68 | −1.29 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | −1,995.9% | −861.3% |
| Net margin | n/a | n/a | n/a | n/a | n/a | −1,816.8% | −819.6% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −1,480.7% | −464.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −25.7 | −46.2 | −83.5 | −83.7 | −107.1 | −102.9 | −56.3 |
| Capital expenditure | −0.8 | −0.6 | −2.3 | −3.0 | −3.5 | −0.8 | −0.1 |
| Free cash flow | −26.4 | −46.8 | −85.9 | −86.7 | −110.6 | −103.7 | −56.4 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 18.9 | 218.3 | 31.8 | 30.6 | 25.3 | 12.5 | 35.3 |
| Shareholders’ equity | −49.4 | 212.2 | 285.9 | 195.4 | 237.1 | 131.5 | 68.6 |
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 | |||||||
| 18.9 | 218.3 | 31.8 | 30.6 | 25.3 | 12.5 | 35.3 | |
| 1.6 | 2.5 | 3.9 | 4.9 | 7.3 | 6.8 | 5.1 | |
| 21.9 | 223.6 | 305.1 | 220.5 | 277.7 | 175.5 | 141.3 | |
| Growth | +922.3% | +36.5% | −27.7% | +25.9% | −36.8% | −19.5% | |
| Liabilities | |||||||
| 4.8 | 11.4 | 19.2 | 25.1 | 40.6 | 44.1 | 72.7 | |
| Equity | |||||||
| −50.5 | −107.4 | −219.1 | −334.6 | −456.4 | −583.6 | −683.1 | |
| −49.4 | 212.2 | 285.9 | 195.4 | 237.1 | 131.5 | 68.6 | |
| Growth | +34.7% | −31.6% | +21.3% | −44.6% | −47.8% | ||
| Per share and net cash | |||||||
| n/a | 46.6 | 47.6 | 47.9 | 54.9 | 55.2 | 63.0 | |
| calc | n/a | 4.55 | 6.00 | 4.08 | 4.32 | 2.38 | 1.09 |
Lines marked calc are worked out here from filed figures; point at one for how.