Closing prices at the end of each trading day, from 20 Nov 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 | 13.0 | 22.2 | 54.6 | 161.0 | 256.8 | 384.1 |
| Growth | +70.2% | +145.7% | +194.9% | +59.6% | +49.6% | |
| Operating income | −58.4 | −89.8 | −149.5 | −153.4 | −131.6 | −110.7 |
| Net income | −47.8 | −5.9 | −27.6 | −42.4 | −44.3 | −41.6 |
| Growth | ||||||
| EPS, diluted | n/a | −0.09 | −0.40 | −0.46 | −0.41 | −0.31 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | −73.6% | −30.7% | −10.4% | 6.0% | 11.4% | 21.0% |
| Operating margin | −447.8% | −404.4% | −273.9% | −95.3% | −51.2% | −28.8% |
| Net margin | −366.2% | −26.6% | −50.5% | −26.4% | −17.3% | −10.8% |
| Free cash flow margin | −302.1% | −425.9% | −474.5% | −121.7% | −39.7% | −32.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −20.1 | −29.6 | −58.8 | −37.1 | −7.3 | −7.7 |
| Capital expenditure | −19.3 | −65.0 | −200.3 | −158.9 | −94.8 | −116.7 |
| Free cash flow | −39.4 | −94.6 | −259.0 | −196.0 | −102.0 | −124.4 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 7.9 | 485.2 | 245.7 | 208.7 | 117.3 | 151.0 |
| Total debt | n/a | n/a | n/a | n/a | 0.0 | 206.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 117.3 | −55.5 |
| Shareholders’ equity | 89.5 | −1,358.3 | −358.1 | −160.6 | −256.1 | −116.9 |
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 |
|---|---|---|---|---|---|---|
| Operations | ||||||
| −20.1 | −29.6 | −58.8 | −37.1 | −7.3 | −7.7 | |
| Growth | ||||||
| 18.7 | 23.9 | 35.9 | 52.0 | 65.8 | 74.0 | |
| Investment | ||||||
| −19.3 | −65.0 | −200.3 | −158.9 | −94.8 | −116.7 | |
| calc | −39.4 | −94.6 | −259.0 | −196.0 | −102.0 | −124.4 |
| Growth | ||||||
| calc | n/a | −1.39 | −3.78 | −2.16 | −0.96 | −0.93 |
| −19.3 | −87.8 | −199.7 | −143.3 | −94.5 | −116.7 | |
| Financing | ||||||
| 47.1 | 594.6 | 19.8 | 143.0 | 13.1 | 214.6 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.