Closing prices at the end of each trading day, from 29 Nov 2023. 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 | FY2023 | FY2024 | |
|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | 872.7 |
| Growth | |||||
| Operating income | −2.7 | −2.0 | n/a | 1.1 | −105.4 |
| Net income | −1.7 | −7.9 | −13.1 | −11.0 | −215.2 |
| Growth | |||||
| EPS, diluted | n/a | −0.36 | n/a | 0.49 | 0.41 |
| Growth | −16.3% |
| FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | |
|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | 21.6% |
| Operating margin | n/a | n/a | n/a | n/a | −12.1% |
| Net margin | n/a | n/a | n/a | n/a | −24.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | 1.9% |
| FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | |
|---|---|---|---|---|---|
| Operating cash flow | n/a | 9.9 | n/a | −1.5 | 23.3 |
| Capital expenditure | n/a | −6.4 | n/a | −2.3 | −6.3 |
| Free cash flow | n/a | 3.5 | n/a | −3.9 | 17.0 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | |
|---|---|---|---|---|---|
| Cash | 0.0 | 7.5 | n/a | 6.5 | 11.6 |
| Total debt | n/a | 19.4 | n/a | 16.6 | 1,435.0 |
| Net cash (debt) | n/a | −11.9 | n/a | −10.1 | −1,423.3 |
| Shareholders’ equity | −26.5 | −26.9 | n/a | −1,244.3 | −1,456.8 |
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 29 Nov 2023 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 |
|---|---|---|---|---|---|
| Assets | |||||
| 0.0 | 7.5 | n/a | 6.5 | 11.6 | |
| 35.1 | 36.0 | n/a | 30.2 | 18.7 | |
| n/a | 4.5 | n/a | 4.0 | 7.2 | |
| n/a | n/a | n/a | n/a | 13.3 | |
| 24.0 | 22.0 | n/a | 22.8 | 39.7 | |
| 250.8 | 122.8 | n/a | 102.7 | 390.4 | |
| Growth | −51.0% | +280.0% | |||
| Liabilities | |||||
| n/a | 5.0 | n/a | 3.9 | 1,433.5 | |
| n/a | 14.4 | n/a | 12.8 | 1.5 | |
| calc | n/a | 19.4 | n/a | 16.6 | 1,435.0 |
| 10.2 | 149.8 | n/a | 115.3 | 1,847.2 | |
| Equity | |||||
| −9.5 | −12.3 | n/a | −11.3 | 0.0 | |
| −26.5 | −26.9 | n/a | −1,244.3 | −1,456.8 | |
| Growth | |||||
| Per share and net cash | |||||
| calc | n/a | −11.9 | n/a | −10.1 | −1,423.3 |
| n/a | 0.5 | 30.2 | 30.2 | 30.2 | |
| calc | n/a | −49.87 | n/a | −41.25 | −48.29 |
Lines marked calc are worked out here from filed figures; point at one for how.