Closing prices at the end of each trading day, from 3 Aug 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 | 51.6 | 91.2 | 119.7 | 209.7 | 372.1 | 468.6 |
| Growth | +76.7% | +31.3% | +75.2% | +77.4% | +25.9% | |
| Net income | −141.5 | −371.4 | −333.4 | −273.1 | −40.5 | 57.7 |
| Growth | ||||||
| EPS, diluted | −1.63 | −34.11 | −14.66 | −11.58 | −1.64 | 2.22 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net margin | −274.2% | −407.2% | −278.5% | −130.2% | −10.9% | 12.3% |
| Free cash flow margin | −127.5% | −137.4% | −139.0% | −58.2% | 12.7% | 1.9% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −65.4 | −124.5 | −161.5 | −92.4 | 47.5 | 9.2 |
| Capital expenditure | −0.4 | −0.8 | −4.9 | −29.6 | −0.3 | −0.1 |
| Free cash flow | −65.8 | −125.3 | −166.4 | −122.0 | 47.2 | 9.1 |
| Growth | −80.7% | |||||
| Buybacks | n/a | n/a | 0.0 | −1.8 | −15.6 | −14.5 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 452.3 | 775.6 | 194.5 | 142.1 | 197.6 | 218.3 |
| Shareholders’ equity | −199.6 | 859.6 | 589.9 | 377.9 | 362.1 | 436.1 |
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 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 51.6 | 91.2 | 119.7 | 209.7 | 372.1 | 468.6 | |
| Growth | +76.7% | +31.3% | +75.2% | +77.4% | +25.9% | |
| 36.8 | 49.2 | 71.5 | 79.6 | 70.7 | 67.1 | |
| −143.2 | −367.2 | −325.2 | −262.5 | −27.4 | 63.3 | |
| −1.8 | 0.7 | 1.3 | 0.5 | 1.2 | 0.7 | |
| −141.5 | −371.4 | −333.4 | −273.1 | −40.5 | 57.7 | |
| Growth | ||||||
| Per share | ||||||
| −1.63 | −34.11 | −14.66 | −11.58 | −1.64 | 2.28 | |
| −1.63 | −34.11 | −14.66 | −11.58 | −1.64 | 2.22 | |
| Growth | ||||||
| 86.9 | 10.9 | 22.7 | 23.6 | 24.7 | 25.3 | |
| 86.9 | 10.9 | 22.7 | 23.6 | 24.7 | 26.0 | |
| Growth | −87.5% | +108.9% | +3.7% | +4.8% | +5.3% | |
† The diluted share count jumps at 2021 and 2022, 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.