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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| −277.5% | −402.6% | −271.7% | −125.2% | −7.4% | 13.5% | |
| −274.2% | −407.2% | −278.5% | −130.2% | −10.9% | 12.3% | |
| −127.5% | −137.4% | −139.0% | −58.2% | 12.7% | 1.9% | |
| Spending | ||||||
| 71.3% | 53.9% | 59.7% | 38.0% | 19.0% | 14.3% | |
| 0.8% | 0.9% | 4.1% | 14.1% | 0.1% | 0.0% | |
| n/a | n/a | n/a | n/a | n/a | 1.1% | |
| Returns | ||||||
| n/a | −43.2% | −56.5% | −72.3% | −11.2% | 13.2% | |
| −14.4% | −22.6% | −21.3% | −17.9% | −2.6% | 3.0% | |
| Balance and payout | ||||||
| 85.2% | 47.5% | 62.2% | 74.8% | 76.3% | 77.1% | |
| n/a | n/a | n/a | n/a | 33.1% | 159.3% | |