Closing prices at the end of each trading day, from 30 Sep 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | n/a | 1.5 | 4.1 | 3.6 | 3.7 |
| Growth | +180.9% | −12.4% | +1.8% | ||
| Operating income | −2.0 | −23.2 | −16.0 | −186.0 | −573.0 |
| Net income | −2.0 | 50.5 | −58.2 | −400.9 | −712.3 |
| Growth | −215.2% | ||||
| EPS, diluted | n/a | 0.58 | −0.67 | −2.36 | −2.80 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | n/a | −1,580.9% | −386.5% | −5,140.9% | −15,560.8% |
| Net margin | n/a | 3,435.8% | −1,408.6% | −11,077.3% | −19,343.4% |
| Free cash flow margin | n/a | −1,651.5% | −235.7% | −1,824.3% | 385.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −1.1 | −24.2 | −9.7 | −61.0 | 14.8 |
| Capital expenditure | n/a | −0.1 | −0.0 | −5.0 | −0.6 |
| Free cash flow | n/a | −24.3 | −9.7 | −66.0 | 14.2 |
| Growth | |||||
| Buybacks | n/a | 0.0 | 0.0 | −2.9 | −53.6 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.3 | 0.0 | 2.6 | 170.2 | 134.6 |
| Total debt | n/a | n/a | 0.0 | 4.8 | 947.1 |
| Net cash (debt) | n/a | n/a | 2.6 | 165.5 | −812.6 |
| Shareholders’ equity | −59.1 | −8.6 | −66.8 | 913.6 | 1,646.7 |
| Debt to equity | n/a | n/a | n/a | 0.01 | 0.58 |
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 |
|---|---|---|---|---|---|
| Revenue and profit | |||||
| n/a | 1.5 | 4.1 | 3.6 | 3.7 | |
| Growth | +180.9% | −12.4% | +1.8% | ||
| n/a | 0.1 | 0.2 | 0.6 | 1.7 | |
| n/a | 13.6 | 9.7 | 49.1 | 42.8 | |
| n/a | 10.3 | 8.9 | 130.6 | 119.1 | |
| −2.0 | −23.2 | −16.0 | −186.0 | −573.0 | |
| Growth | |||||
| −2.0 | 50.5 | −58.2 | −400.9 | −711.8 | |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | |
| −2.0 | 50.5 | −58.2 | −400.9 | −712.3 | |
| Growth | −215.2% | ||||
| Per share | |||||
| n/a | 0.58 | −0.67 | −2.36 | −2.80 | |
| n/a | 0.58 | −0.67 | −2.36 | −2.80 | |
| Growth | −215.5% | ||||
| n/a | 87.5 | 87.5 | 169.6 | 254.5 | |
| n/a | 87.5 | 87.5 | 169.6 | 254.5 | |
| Growth | +0.0% | +93.9% | +50.1% | ||
† The diluted share count jumps at 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.