Closing prices at the end of each trading day, from 1 Nov 2019. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 6.0 | 12.4 | 13.8 | 0.0 | 13.8 | 70.9 |
| Growth | +107.9% | +11.4% | −100.0% | +413.0% | ||
| Operating income | −1.1 | n/a | n/a | n/a | n/a | n/a |
| Net income | −52.0 | −30.6 | −31.6 | −87.6 | −300.1 | −341.9 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 49.3% | 39.0% | 51.4% | n/a | n/a | n/a |
| Operating margin | −18.8% | n/a | n/a | n/a | n/a | n/a |
| Net margin | −870.8% | −246.3% | −228.9% | n/a | −2,170.6% | −482.2% |
| Free cash flow margin | −518.4% | −767.2% | −1,546.1% | n/a | −2,171.9% | −1,602.2% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −22.8 | −80.1 | −156.5 | −148.9 | −126.1 | −71.5 |
| Capital expenditure | −8.1 | −15.1 | −57.3 | −118.8 | −174.1 | −1,064.7 |
| Free cash flow | −30.9 | −95.2 | −213.7 | −267.7 | −300.3 | −1,136.3 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 42.8 | 321.8 | 238.6 | 85.6 | 565.0 | 2,335.7 |
| Total debt | n/a | 5.0 | 5.0 | 59.5 | 158.5 | 2,219.6 |
| Net cash (debt) | n/a | 316.8 | 233.6 | 26.1 | 406.5 | 116.1 |
| Shareholders’ equity | 5.0 | 352.0 | 359.8 | 213.6 | 669.1 | 2,392.3 |
| Debt to equity | n/a | 0.01 | 0.01 | 0.28 | 0.24 | 0.93 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 42.8 | 321.8 | 238.6 | 85.6 | 565.0 | 2,335.7 | |
| 2.1 | 2.2 | 0.0 | n/a | 1.4 | 37.7 | |
| 2.6 | 1.4 | 0.0 | n/a | 1.1 | 12.0 | |
| 37.1 | 95.9 | 146.0 | 238.5 | 337.7 | 1,398.8 | |
| 3.9 | 3.6 | 0.0 | n/a | n/a | n/a | |
| 99.6 | 443.9 | 438.4 | 360.9 | 954.6 | 5,014.4 | |
| Growth | +345.5% | −1.3% | −17.7% | +164.5% | +425.3% | |
| Liabilities | ||||||
| n/a | 0.0 | 0.2 | 0.3 | 2.9 | 12.0 | |
| n/a | 5.0 | 4.8 | 59.3 | 155.6 | 2,207.6 | |
| calc | n/a | 5.0 | 5.0 | 59.5 | 158.5 | 2,219.6 |
| 19.7 | 92.0 | 78.5 | 147.3 | 285.4 | 2,622.1 | |
| Equity | ||||||
| −39.9 | −70.5 | −102.1 | −189.7 | −489.7 | −831.7 | |
| 5.0 | 352.0 | 359.8 | 213.6 | 669.1 | 2,392.3 | |
| Growth | +6,939.4% | +2.2% | −40.6% | +213.3% | +257.5% | |
| Per share and net cash | ||||||
| calc | n/a | 316.8 | 233.6 | 26.1 | 406.5 | 116.1 |
Lines marked calc are worked out here from filed figures; point at one for how.