Closing prices at the end of each trading day, from 22 Sep 2017. 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 | |
|---|---|---|---|---|---|---|
| Net income | −60.3 | −117.6 | −88.9 | −109.0 | −151.9 | −182.8 |
| Growth | ||||||
| EPS, diluted | −1.43 | −1.97 | −1.26 | −1.29 | −1.53 | −1.59 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −66.4 | −124.4 | −93.4 | −90.6 | −127.9 | −57.3 |
| Capital expenditure | −5.1 | −11.4 | −1.3 | −8.7 | −2.2 | −294.4 |
| Free cash flow | −71.5 | −135.8 | −94.7 | −99.3 | −130.1 | −351.7 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 37.8 | 40.3 | 40.6 | 91.1 | 96.9 | 121.9 |
| Shareholders’ equity | 109.0 | 123.5 | 137.2 | 124.5 | 90.6 | 159.1 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 37.8 | 40.3 | 40.6 | 91.1 | 96.9 | 121.9 | |
| 2.8 | 7.3 | 5.7 | 3.2 | 2.4 | 5.5 | |
| 15.4 | 18.8 | 20.2 | 33.0 | n/a | n/a | |
| 137.8 | 155.0 | 168.0 | 195.0 | 274.4 | 770.2 | |
| Growth | +12.4% | +8.4% | +16.1% | +40.7% | +180.7% | |
| Liabilities | ||||||
| 28.9 | 31.4 | 30.8 | 70.5 | 183.8 | 611.1 | |
| Equity | ||||||
| −161.5 | −279.0 | −367.9 | −476.9 | −627.1 | −810.0 | |
| 109.0 | 123.5 | 137.2 | 124.5 | 90.6 | 159.1 | |
| Growth | +13.4% | +11.1% | −9.2% | −27.2% | +75.6% | |
| Per share and net cash | ||||||
| n/a | 65.4 | 77.7 | 90.3 | 107.6 | 121.3 | |
| calc | n/a | 1.89 | 1.77 | 1.38 | 0.84 | 1.31 |
Lines marked calc are worked out here from filed figures; point at one for how.