Closing prices at the end of each trading day, from 23 Oct 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.4 | 1.3 | 19.2 | 34.2 | 22.6 | 30.9 |
| Growth | +206.7% | +1,357.8% | +77.6% | −33.8% | +36.8% | ||
| Operating income | −51.1 | −68.5 | −100.7 | −117.1 | −107.9 | −102.7 | −86.4 |
| Net income | −51.1 | −68.8 | −101.3 | −108.9 | −98.4 | −86.6 | −74.3 |
| Growth | |||||||
| EPS, diluted | n/a | −6.23 | −2.73 | −2.62 | −2.34 | −1.58 | −1.18 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −15,937.4% | −7,637.1% | −609.2% | −315.9% | −454.3% | −279.5% |
| Net margin | n/a | −16,000.0% | −7,681.6% | −566.3% | −288.2% | −383.2% | −240.3% |
| Free cash flow margin | n/a | −11,039.3% | −4,060.9% | 1,000.6% | −349.4% | −448.2% | −278.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −46.3 | −31.3 | −50.3 | 193.6 | −118.1 | −100.4 | −86.1 |
| Capital expenditure | −1.0 | −16.2 | −3.3 | −1.2 | −1.2 | −0.9 | −0.1 |
| Free cash flow | −47.3 | −47.5 | −53.6 | 192.4 | −119.3 | −101.3 | −86.1 |
| Growth | −162.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 15.0 | 92.8 | 101.1 | 52.2 | 80.3 | 55.5 | 80.9 |
| Total debt | 15.1 | 19.7 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −0.1 | 73.1 | 101.1 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −88.0 | 146.2 | 96.9 | 0.1 | −77.2 | −45.5 | −108.5 |
| Debt to equity | n/a | 0.13 | 0.00 | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | 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 | 0.4 | 1.3 | 19.2 | 34.2 | 22.6 | 30.9 | |
| Growth | +206.7% | +1,357.8% | +77.6% | −33.8% | +36.8% | ||
| 44.4 | 57.7 | 80.3 | 105.6 | 109.7 | 94.5 | 85.5 | |
| 6.7 | 11.2 | 21.7 | 30.7 | 32.4 | 28.4 | 27.6 | |
| −51.1 | −68.5 | −100.7 | −117.1 | −107.9 | −102.7 | −86.4 | |
| Growth | |||||||
| n/a | n/a | n/a | −108.9 | −94.2 | −86.6 | n/a | |
| 0.0 | 0.0 | n/a | 0.0 | 4.2 | 0.0 | 0.0 | |
| −51.1 | −68.8 | −101.3 | −108.9 | −98.4 | −86.6 | −74.3 | |
| Growth | |||||||
| Per share | |||||||
| n/a | −6.23 | −2.73 | −2.62 | −2.34 | −1.58 | −1.18 | |
| n/a | −6.23 | −2.73 | −2.62 | −2.34 | −1.58 | −1.18 | |
| Growth | |||||||
| n/a | 11.0 | 37.2 | 41.6 | 42.0 | 54.9 | 63.0 | |
| n/a | 11.0 | 37.2 | 41.6 | 42.0 | 54.9 | 63.0 | |
| Growth | +236.5% | +11.9% | +0.9% | +30.8% | +14.7% | ||
† The diluted share count jumps at 2021, 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.