Closing prices at the end of each trading day, from 24 Jun 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | 0.0 | 75.6 | 123.7 |
| Growth | +63.5% | |||||
| Operating income | −28.0 | −72.9 | −112.4 | −143.3 | −81.1 | −54.2 |
| Net income | −35.9 | −74.0 | −108.5 | −135.4 | −72.7 | −38.6 |
| Growth | ||||||
| EPS, diluted | n/a | −2.96 | −2.30 | −2.63 | −0.98 | −0.46 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | −107.3% | −43.8% |
| Net margin | n/a | n/a | n/a | n/a | −96.1% | −31.2% |
| Free cash flow margin | n/a | n/a | n/a | n/a | 50.3% | −22.2% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −23.1 | −59.4 | −92.5 | −43.8 | 42.0 | −22.8 |
| Capital expenditure | −3.4 | −9.7 | −12.9 | −19.0 | −4.0 | −4.7 |
| Free cash flow | −26.4 | −69.1 | −105.4 | −62.8 | 38.0 | −27.5 |
| Growth | −172.3% | |||||
| Dividends paid | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 41.7 | 346.1 | 54.9 | 128.1 | 224.3 | 129.9 |
| Shareholders’ equity | −48.7 | 347.5 | 271.4 | 179.3 | 222.9 | 233.1 |
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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| n/a | n/a | n/a | n/a | −107.3% | −43.8% | |
| n/a | n/a | n/a | n/a | −92.7% | −32.1% | |
| n/a | n/a | n/a | n/a | −96.1% | −31.2% | |
| n/a | n/a | n/a | n/a | 50.3% | −22.2% | |
| Spending | ||||||
| n/a | n/a | n/a | n/a | 160.8% | 114.4% | |
| n/a | n/a | n/a | n/a | 46.5% | 29.4% | |
| n/a | n/a | n/a | n/a | 5.3% | 3.8% | |
| Returns | ||||||
| n/a | −21.3% | −40.0% | −75.5% | −32.6% | −16.6% | |
| −72.7% | −20.2% | −31.7% | −44.6% | −16.6% | −8.6% | |
| Balance and payout | ||||||
| 61.4% | 5.1% | 20.7% | 41.0% | 49.2% | 48.1% | |
| n/a | n/a | n/a | n/a | 0.0% | n/a | |