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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| −206.5% | −640.3% | −417.3% | −388.1% | 14.2% | 13.3% | |
| −438.0% | −405.7% | −664.4% | −712.0% | −44.4% | 23.3% | |
| −255.3% | −276.0% | −618.6% | −603.4% | −47.3% | 4.8% | |
| −122.8% | −676.1% | −421.9% | −377.8% | −59.3% | −19.6% | |
| Spending | ||||||
| 222.3% | 519.4% | 217.5% | 230.6% | 35.0% | 31.4% | |
| 88.4% | 228.8% | 224.9% | 83.7% | 13.4% | 15.5% | |
| 11.2% | 55.6% | 45.6% | 36.3% | 11.0% | 11.0% | |
| n/a | n/a | n/a | n/a | n/a | 79.5% | |
| Returns | ||||||
| n/a | −17.0% | −62.0% | −58.1% | −19.0% | 1.9% | |
| Balance and payout | ||||||
| n/a | 122.7% | 168.1% | 198.1% | 133.8% | 119.1% | |
| n/a | n/a | n/a | n/a | n/a | 0.0% | |