Closing prices at the end of each trading day, from 24 Aug 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | n/a | 12.3 | 0.0 | 108.5 | 164.9 |
| Growth | −100.0% | +52.0% | |||
| Operating income | −8.1 | −858.9 | −291.3 | n/a | n/a |
| Net income | −6.5 | −877.1 | −536.4 | −206.3 | −165.9 |
| Growth | |||||
| EPS, diluted | n/a | −3.01 | −58.09 | −13.65 | −10.80 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | n/a | −6,975.7% | n/a | n/a | n/a |
| Net margin | n/a | −7,123.2% | n/a | −190.2% | −100.6% |
| Free cash flow margin | n/a | 7,524.7% | n/a | −353.4% | −101.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −3.2 | 938.3 | −159.7 | −380.0 | −166.6 |
| Capital expenditure | n/a | −11.7 | −0.5 | −3.4 | −1.2 |
| Free cash flow | n/a | 926.5 | −160.2 | −383.4 | −167.8 |
| Growth | −117.3% | ||||
| Buybacks | n/a | −7.9 | 0.0 | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.0 | 318.0 | 503.6 | 211.1 | 99.8 |
| Shareholders’ equity | 242.6 | −604.2 | 122.6 | −58.2 | 37.2 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Margins | |||||
| n/a | −6,975.7% | n/a | n/a | n/a | |
| n/a | −7,114.2% | n/a | −189.4% | −100.6% | |
| n/a | −7,123.2% | n/a | −190.2% | −100.6% | |
| n/a | 7,524.7% | n/a | −353.4% | −101.8% | |
| Spending | |||||
| n/a | 1,009.6% | n/a | 24.1% | 16.9% | |
| n/a | 1,509.6% | n/a | 48.1% | 27.5% | |
| n/a | 95.3% | n/a | 3.1% | 0.7% | |
| Returns | |||||
| −2.7% | n/a | −437.5% | n/a | −446.1% | |
| −2.3% | −81.0% | −59.2% | −22.6% | −11.0% | |
| Balance and payout | |||||
| 10.4% | 115.5% | 86.5% | 106.4% | 97.5% | |
| n/a | 0.9% | n/a | n/a | n/a | |