Closing prices at the end of each trading day, from 5 May 2021. 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 | 126.2 | 110.3 | 348.1 | 361.3 | 153.7 | 169.6 | 174.7 |
| Growth | −12.6% | +215.5% | +3.8% | −57.5% | +10.3% | +3.0% | |
| Operating income | −0.8 | −55.1 | −61.4 | −113.4 | −82.1 | 13.3 | −82.1 |
| Net income | −0.8 | −55.1 | −61.4 | −143.3 | −101.4 | −12.2 | −115.2 |
| Growth | |||||||
| EPS, diluted | −0.02 | −0.71 | −0.75 | −1.24 | −0.73 | −0.08 | −0.68 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −0.6% | −50.0% | −17.6% | −31.4% | −53.4% | 7.9% | −47.0% |
| Net margin | −0.6% | −50.0% | −17.6% | −39.7% | −66.0% | −7.2% | −66.0% |
| Free cash flow margin | −3.9% | 107.7% | −4.4% | −76.0% | −141.2% | −47.8% | −32.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.5 | 137.7 | 76.9 | −245.3 | −202.7 | −67.2 | −52.9 |
| Capital expenditure | −10.5 | −18.9 | −92.2 | −29.2 | −14.2 | −13.9 | −4.4 |
| Free cash flow | −5.0 | 118.8 | −15.3 | −274.6 | −217.0 | −81.1 | −57.3 |
| Growth | −112.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 64.4 | 204.4 | 346.7 | 286.5 | 126.1 | 168.3 | 109.7 |
| Total debt | n/a | 46.4 | 50.7 | 87.2 | 132.8 | 166.5 | 161.3 |
| Net cash (debt) | n/a | 158.1 | 296.0 | 199.3 | −6.7 | 1.8 | −51.6 |
| Shareholders’ equity | 135.2 | 77.4 | 170.6 | 219.8 | 128.2 | 181.3 | 106.2 |
| Debt to equity | n/a | 0.60 | 0.30 | 0.40 | 1.04 | 0.92 | 1.52 |
In millions of EUR, 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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 5.5 | 137.7 | 76.9 | −245.3 | −202.7 | −67.2 | −52.9 | |
| Growth | +2,391.2% | −44.2% | −419.0% | ||||
| Investment | |||||||
| −10.5 | −18.9 | −92.2 | −29.2 | −14.2 | −13.9 | −4.4 | |
| calc | −5.0 | 118.8 | −15.3 | −274.6 | −217.0 | −81.1 | −57.3 |
| Growth | −112.9% | ||||||
| calc | n/a | 1.31 | −0.16 | −2.38 | −1.57 | −0.56 | −0.34 |
| n/a | −19.3 | −93.1 | −29.1 | −20.6 | 76.9 | −1.7 | |
| Financing | |||||||
| n/a | 21.7 | 154.5 | 215.1 | 63.1 | 30.7 | −0.6 | |
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. Shown in EUR as filed; the screener converts to dollars.