Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | 1.4 | 3.6 | 6.5 | 18.9 | 15.9 |
| Growth | +165.4% | +81.2% | +190.2% | −15.9% | ||||||
| Operating income | −39.6 | −40.5 | −36.3 | −57.4 | −42.4 | −57.2 | −65.2 | −31.9 | −30.5 | −43.4 |
| Net income | −39.1 | −43.6 | −36.9 | −56.5 | −46.6 | −60.7 | −64.4 | −28.1 | −27.8 | −42.2 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.38 | −0.93 | −0.95 | −0.90 | −0.35 | −0.32 | −0.40 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | n/a | −4,225.3% | −1,813.0% | −489.1% | −161.2% | −273.1% |
| Net margin | n/a | n/a | n/a | n/a | n/a | −4,486.0% | −1,792.5% | −431.7% | −146.9% | −265.2% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −1,956.9% | −1,925.9% | 309.7% | −200.0% | −338.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −34.2 | −35.0 | −28.5 | −44.0 | −47.1 | −26.0 | −68.5 | 21.5 | −36.4 | −52.8 |
| Capital expenditure | −2.5 | −0.1 | −0.3 | −0.6 | −0.9 | −0.5 | −0.7 | −1.4 | −1.4 | −1.0 |
| Free cash flow | −36.8 | −35.1 | −28.8 | −44.6 | −48.0 | −26.5 | −69.2 | 20.2 | −37.8 | −53.8 |
| Growth | −287.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 59.2 | 48.1 | 105.6 | 112.0 | 75.8 | 187.5 | 94.8 | 118.9 | 149.4 | 92.4 |
| Total debt | 5.7 | 5.3 | 9.4 | 12.7 | 17.3 | 44.1 | 6.8 | 4.3 | n/a | n/a |
| Net cash (debt) | 53.5 | 42.8 | 96.2 | 99.2 | 58.5 | 143.4 | 88.0 | 114.6 | n/a | n/a |
| Shareholders’ equity | 53.1 | 39.4 | 92.9 | 94.3 | 57.1 | 113.8 | 67.1 | 41.4 | 88.6 | 49.4 |
| Debt to equity | 0.11 | 0.13 | 0.10 | 0.13 | 0.30 | 0.39 | 0.10 | 0.10 | n/a | n/a |
In millions of EUR, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | 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 | ||||||||||
| 59.2 | 48.1 | 105.6 | 112.0 | 75.8 | 187.5 | 94.8 | 118.9 | 149.4 | 92.4 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.7 | 6.8 | |
| 3.4 | 2.5 | 4.2 | 2.4 | 18.6 | 17.5 | 16.2 | n/a | n/a | n/a | |
| 65.5 | 53.1 | 110.2 | 117.5 | 98.7 | 209.6 | 171.3 | 137.9 | 168.0 | 112.8 | |
| Growth | −19.0% | +107.6% | +6.6% | −16.0% | +112.3% | −18.3% | −19.5% | +21.8% | −32.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 1.1 | 4.8 | 2.5 | n/a | n/a | n/a | |
| 5.7 | 5.3 | 9.4 | 12.7 | 16.2 | 39.3 | 4.3 | 4.3 | n/a | n/a | |
| calc | 5.7 | 5.3 | 9.4 | 12.7 | 17.3 | 44.1 | 6.8 | 4.3 | n/a | n/a |
| 12.4 | 13.8 | 17.5 | 23.7 | 42.2 | 96.4 | 104.6 | 96.5 | 79.4 | 63.4 | |
| Equity | ||||||||||
| −75.7 | −119.4 | −155.4 | −211.7 | −257.7 | −317.8 | −379.1 | −400.9 | −427.2 | −467.5 | |
| 53.1 | 39.4 | 92.9 | 94.3 | 57.1 | 113.8 | 67.1 | 41.4 | 88.6 | 49.4 | |
| Growth | −25.9% | +136.0% | +1.5% | −39.5% | +99.4% | −41.1% | −38.3% | +114.0% | −44.2% | |
| Per share and net cash | ||||||||||
| calc | 53.5 | 42.8 | 96.2 | 99.2 | 58.5 | 143.4 | 88.0 | 114.6 | n/a | n/a |
| n/a | 31.9 | 38.9 | 49.7 | 54.1 | 71.3 | 80.8 | 81.4 | 105.2 | 105.4 | |
| calc | n/a | 1.23 | 2.39 | 1.90 | 1.05 | 1.60 | 0.83 | 0.51 | 0.84 | 0.47 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in EUR as filed; the screener converts to dollars.