Closing prices at the end of each trading day, from 11 Nov 2022. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | 37.3 | 12.0 | 1.0 |
| Growth | −67.9% | −92.1% | ||||
| Operating income | −1.7 | −10.8 | −41.0 | −212.0 | −95.4 | −157.1 |
| Net income | −11.9 | −12.4 | −47.7 | −265.3 | −172.5 | −167.3 |
| Growth | ||||||
| EPS, diluted | −0.05 | −0.05 | −0.19 | −18.50 | −11.81 | −10.59 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | −31.3% | 22.2% | 62.5% |
| Operating margin | n/a | n/a | n/a | −567.8% | −795.1% | −16,537.9% |
| Net margin | n/a | n/a | n/a | −710.6% | −1,438.4% | −17,614.9% |
| Free cash flow margin | n/a | n/a | n/a | −384.5% | 278.6% | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −0.7 | −6.1 | −178.0 | −138.0 | 33.6 | −5.1 |
| Capital expenditure | n/a | n/a | −1.2 | −5.5 | −0.2 | n/a |
| Free cash flow | n/a | n/a | −179.2 | −143.6 | 33.4 | n/a |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 211.9 | 23.2 | 0.1 | 4.1 |
| Shareholders’ equity | −208.0 | −52.5 | 274.5 | 64.8 | −62.6 | −111.8 |
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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| n/a | n/a | n/a | −31.3% | 22.2% | 62.5% | |
| n/a | n/a | n/a | −567.8% | −795.1% | −16,537.9% | |
| n/a | n/a | n/a | −714.4% | −1,440.0% | −17,638.6% | |
| n/a | n/a | n/a | −710.6% | −1,438.4% | −17,614.9% | |
| n/a | n/a | n/a | −384.5% | 278.6% | n/a | |
| Spending | ||||||
| n/a | n/a | n/a | 65.4% | 37.3% | 6.7% | |
| n/a | n/a | n/a | 452.6% | 758.3% | 16,522.5% | |
| n/a | n/a | n/a | 14.8% | 1.3% | n/a | |
| Returns | ||||||
| n/a | n/a | −17.4% | −409.7% | n/a | n/a | |
| n/a | −89.1% | −13.7% | −159.6% | −416.1% | −1,981.8% | |
| Balance and payout | ||||||
| n/a | 499.2% | 21.7% | 63.3% | 260.5% | 1,475.1% | |