Closing prices at the end of each trading day, from 7 Aug 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 688.4 | 612.2 | 402.0 | 343.9 | 266.1 |
| Growth | −11.1% | −34.3% | −14.4% | −22.6% | |
| Operating income | 50.8 | −457.7 | −86.0 | −88.6 | −62.0 |
| Net income | 33.0 | −330.4 | −227.2 | −74.7 | −65.3 |
| Growth | −1,101.3% | ||||
| EPS, diluted | n/a | −3.70 | −2.48 | −10.74 | −8.32 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 7.4% | −74.8% | −21.4% | −25.8% | −23.3% |
| Net margin | 4.8% | −54.0% | −56.5% | −21.7% | −24.6% |
| Free cash flow margin | 8.8% | −0.0% | −6.7% | −1.5% | −1.6% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 60.7 | 3.3 | −24.7 | −5.3 | −4.1 |
| Capital expenditure | −0.0 | −3.5 | −2.4 | −0.0 | −0.0 |
| Free cash flow | 60.7 | −0.2 | −27.1 | −5.3 | −4.2 |
| Growth | −100.4% | ||||
| Buybacks | 0.0 | −510.5 | 0.0 | 0.0 | −0.6 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 47.9 | 8.9 | 135.3 | 63.6 | 86.9 |
| Total debt | n/a | 434.5 | 369.5 | 275.1 | 258.4 |
| Net cash (debt) | n/a | −425.6 | −234.2 | −211.5 | −171.5 |
| Shareholders’ equity | −28.4 | 392.0 | 135.3 | 80.3 | 30.5 |
| Debt to equity | n/a | 1.11 | 2.73 | 3.43 | 8.48 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Margins | |||||
| 7.4% | −74.8% | −21.4% | −25.8% | −23.3% | |
| 4.9% | −80.5% | −32.7% | −28.4% | −31.6% | |
| 4.8% | −54.0% | −56.5% | −21.7% | −24.6% | |
| 8.8% | −0.0% | −6.7% | −1.5% | −1.6% | |
| Spending | |||||
| 5.2% | 8.3% | 13.5% | 22.2% | 26.2% | |
| 0.0% | 0.6% | 0.6% | 0.0% | 0.0% | |
| 2.8% | n/a | n/a | n/a | n/a | |
| Returns | |||||
| n/a | −84.3% | −168.0% | −93.0% | −214.5% | |
| 12.8% | −28.5% | −37.5% | −16.3% | −16.1% | |
| Balance and payout | |||||
| n/a | 1.11 | 2.73 | 3.43 | 8.48 | |
| 111.1% | 59.4% | 72.0% | 81.5% | 95.7% | |
| 0.0% | n/a | n/a | n/a | n/a | |