Closing prices at the end of each trading day, from 17 Mar 2021. 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 46.4 | 66.7 | 98.6 | 122.8 |
| Growth | +43.8% | +47.8% | +24.6% | |
| Operating income | −22.6 | −57.5 | 5.3 | n/a |
| Net income | −42.1 | −77.4 | −15.6 | 4.1 |
| Growth | ||||
| EPS, diluted | −8.20 | −1.00 | −0.81 | −0.42 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 27.0% | 38.0% | 41.7% | 42.1% |
| Operating margin | −48.8% | −86.2% | 5.4% | n/a |
| Net margin | −90.8% | −116.0% | −15.8% | 3.4% |
| Free cash flow margin | −76.5% | −71.3% | 5.3% | −52.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −9.9 | −26.8 | 9.4 | 16.7 |
| Capital expenditure | −25.6 | −20.7 | −4.1 | −80.9 |
| Free cash flow | −35.5 | −47.5 | 5.3 | −64.2 |
| Growth | −1,318.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 30.2 | 23.0 | 39.3 | 31.4 |
| Total debt | 207.9 | 206.7 | 204.6 | 213.3 |
| Net cash (debt) | −177.8 | −183.7 | −165.3 | −181.9 |
| Shareholders’ equity | −413.6 | −327.9 | −326.7 | −342.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Margins | ||||
| 27.0% | 38.0% | 41.7% | 42.1% | |
| −48.8% | −86.2% | 5.4% | n/a | |
| −90.8% | −116.4% | −16.6% | 3.2% | |
| −90.8% | −116.0% | −15.8% | 3.4% | |
| −76.5% | −71.3% | 5.3% | −52.3% | |
| Spending | ||||
| 75.7% | 124.2% | 36.3% | 29.5% | |
| 55.1% | 31.1% | 4.1% | 65.9% | |
| n/a | n/a | n/a | −5.5% | |
| Returns | ||||
| −13.8% | −28.3% | −5.4% | 1.3% | |
| Balance and payout | ||||
| 75.4% | 90.2% | 81.6% | 80.4% | |