Closing prices at the end of each trading day, from 7 Dec 2020. 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 | n/a | n/a | 3.0 | 126.8 | 151.3 | 223.9 |
| Growth | +4,076.6% | +19.3% | +48.0% | |||
| Operating income | −0.2 | −72.2 | −37.4 | −20.1 | −43.7 | −421.6 |
| Net income | −0.1 | −72.2 | −39.1 | −25.8 | −44.6 | −822.2 |
| Growth | ||||||
| EPS, diluted | n/a | −0.33 | −0.16 | −0.10 | −0.14 | −2.15 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −1,232.2% | −15.9% | −28.9% | −188.2% |
| Net margin | n/a | n/a | −1,285.9% | −20.3% | −29.5% | −367.2% |
| Free cash flow margin | n/a | n/a | −1,980.0% | −90.4% | −150.1% | −310.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −31.7 | −20.9 | −94.2 | −87.5 | −207.9 |
| Capital expenditure | n/a | −5.1 | −39.2 | −20.5 | −139.5 | −487.9 |
| Free cash flow | n/a | −36.8 | −60.1 | −114.7 | −227.0 | −695.9 |
| Growth | ||||||
| Buybacks | n/a | −23.2 | −3.1 | −3.9 | −27.6 | −89.6 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 1.3 | 209.8 | 11.9 | 74.2 | 5.6 | 628.3 |
| Total debt | n/a | n/a | n/a | n/a | 0.0 | 2,749.4 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 5.6 | −2,121.2 |
| Shareholders’ equity | 1.3 | 353.5 | 342.9 | 491.3 | 682.0 | 805.5 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.00 | 3.41 |
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 | ||||||
| 1.3 | 209.8 | 11.9 | 74.2 | 5.6 | 628.3 | |
| n/a | n/a | 0.1 | n/a | n/a | n/a | |
| n/a | 5.1 | 191.2 | 243.8 | n/a | n/a | |
| 171.6 | 354.2 | 418.5 | 566.1 | 855.4 | 4,291.9 | |
| Growth | +106.4% | +18.2% | +35.3% | +51.1% | +401.7% | |
| Liabilities | ||||||
| n/a | n/a | n/a | n/a | n/a | 37.8 | |
| n/a | n/a | n/a | n/a | 0.0 | 2,711.6 | |
| calc | n/a | n/a | n/a | n/a | 0.0 | 2,749.4 |
| 0.3 | 0.6 | 75.6 | 74.8 | 173.5 | 3,456.1 | |
| Equity | ||||||
| −0.1 | −72.2 | −111.2 | −136.8 | −181.4 | −1,003.7 | |
| 1.3 | 353.5 | 342.9 | 491.3 | 682.0 | 805.5 | |
| Growth | +26,114.3% | −3.0% | +43.3% | +38.8% | +18.1% | |
| Per share and net cash | ||||||
| calc | n/a | n/a | n/a | n/a | 5.6 | −2,121.2 |
| 4.5 | 249.3 | 247.6 | 291.0 | 350.8 | 405.0 | |
| calc | 0.30 | 1.42 | 1.39 | 1.69 | 1.94 | 1.99 |
Lines marked calc are worked out here from filed figures; point at one for how.