Closing prices at the end of each trading day, from 12 Jul 2022. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 0.0 | 0.0 | 0.1 | 0.9 |
| Growth | +1,075.0% | |||||
| Operating income | −27.0 | −55.1 | −153.0 | −151.5 | −183.7 | −165.0 |
| Net income | −26.7 | −55.1 | −148.1 | −35.5 | −61.2 | −69.0 |
| Growth | ||||||
| EPS, diluted | n/a | n/a | −0.23 | n/a | n/a | n/a |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | −241,678.9% | −18,477.8% |
| Net margin | n/a | n/a | n/a | n/a | −80,507.9% | −7,725.2% |
| Free cash flow margin | n/a | n/a | n/a | n/a | −205,078.9% | −15,152.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −25.2 | −50.3 | −77.1 | −90.1 | −126.4 | −120.1 |
| Capital expenditure | −5.5 | −5.2 | −1.8 | −34.2 | −29.5 | −15.2 |
| Free cash flow | −30.6 | −55.5 | −78.9 | −124.3 | −155.9 | −135.3 |
| Growth | ||||||
| Buybacks | n/a | 0.0 | 0.0 | −9.5 | 0.0 | 0.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 4.6 | 20.6 | 490.3 | 60.6 | 99.1 | 108.5 |
| Shareholders’ equity | 9.9 | 26.9 | −1,096.6 | −1,103.4 | −995.0 | −1,011.2 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Operations | ||||||
| −25.2 | −50.3 | −77.1 | −90.1 | −126.4 | −120.1 | |
| Growth | ||||||
| 1.0 | 2.0 | 3.0 | 3.9 | 5.4 | 6.6 | |
| Investment | ||||||
| −5.5 | −5.2 | −1.8 | −34.2 | −29.5 | −15.2 | |
| calc | −30.6 | −55.5 | −78.9 | −124.3 | −155.9 | −135.3 |
| Growth | ||||||
| calc | n/a | n/a | −1.28 | n/a | n/a | n/a |
| −5.5 | −5.2 | −1.7 | −330.0 | 20.4 | 104.0 | |
| Financing | ||||||
| 20.0 | 71.5 | 548.5 | −9.6 | 144.4 | 25.6 | |
| n/a | 0.0 | 0.0 | −9.5 | 0.0 | 0.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.