Closing prices at the end of each trading day, from 16 Jun 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 | 66.6 | 36.8 | 83.0 | 91.4 | 489.7 | 586.3 |
| Growth | −44.8% | +125.8% | +10.1% | +435.6% | +19.7% | |
| Operating income | −137.5 | −235.5 | −346.4 | −354.9 | 69.6 | 78.2 |
| Net income | −170.0 | −101.5 | −513.6 | −551.7 | −231.9 | 27.9 |
| Growth | ||||||
| EPS, diluted | −1.82 | −0.92 | −2.60 | −2.43 | −0.87 | 0.10 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −206.5% | −640.3% | −417.3% | −388.1% | 14.2% | 13.3% |
| Net margin | −255.3% | −276.0% | −618.6% | −603.4% | −47.3% | 4.8% |
| Free cash flow margin | −122.8% | −676.1% | −421.9% | −377.8% | −59.3% | −19.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −74.3 | −228.2 | −312.4 | −312.2 | −236.8 | −50.2 |
| Capital expenditure | −7.5 | −20.5 | −37.9 | −33.2 | −53.7 | −64.5 |
| Free cash flow | −81.8 | −248.6 | −350.3 | −345.4 | −290.5 | −114.7 |
| Growth | ||||||
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash and securities | 31.7 | 17.6 | 66.4 | 11.2 | 51.4 | 172.4 |
| Total debt | n/a | 400.9 | 784.5 | 960.2 | 1,068.6 | 1,299.1 |
| Net cash (debt) | n/a | −383.4 | −718.1 | −949.0 | −1,017.2 | −1,126.7 |
| Shareholders’ equity | −867.2 | −135.6 | −564.4 | −932.5 | −412.8 | −284.5 |
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 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 66.6 | 36.8 | 83.0 | 91.4 | 489.7 | 586.3 | |
| Growth | −44.8% | +125.8% | +10.1% | +435.6% | +19.7% | |
| n/a | 0.0 | 64.1 | 160.9 | 185.3 | 235.6 | |
| 148.1 | 191.0 | 180.6 | 210.8 | 171.3 | 184.2 | |
| 58.9 | 84.1 | 186.7 | 76.6 | 65.7 | 90.9 | |
| −137.5 | −235.5 | −346.4 | −354.9 | 69.6 | 78.2 | |
| Growth | +12.3% | |||||
| −291.8 | −149.2 | −551.6 | −651.0 | −217.6 | 136.3 | |
| −121.7 | −47.7 | −38.1 | −99.3 | 14.3 | 108.4 | |
| −170.0 | −101.5 | −513.6 | −551.7 | −231.9 | 27.9 | |
| Growth | ||||||
| Per share | ||||||
| −1.82 | −0.92 | −2.60 | −2.43 | −0.87 | 0.10 | |
| −1.82 | −0.92 | −2.60 | −2.43 | −0.87 | 0.10 | |
| Growth | ||||||
| 93.6 | 110.7 | 197.7 | 227.3 | 267.9 | 289.7 | |
| 93.6 | 110.7 | 197.7 | 227.3 | 267.9 | 291.3 | |
| Growth | +18.2% | +14.9% | +17.9% | +8.7% | ||
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.