Closing prices at the end of each trading day, from 22 Feb 2024. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 3.7 | 9.6 | 679.0 | 924.3 | 519.1 |
| Growth | +159.2% | +7,004.8% | +36.1% | −43.8% | |
| Operating income | −112.9 | −687.4 | −735.9 | −786.3 | −423.2 |
| Net income | −110.5 | −723.9 | −742.0 | −1,104.9 | −464.2 |
| Growth | |||||
| EPS, diluted | −0.33 | −1.52 | −1.60 | −1.72 | −0.72 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 15.1% | 24.1% | 15.0% | 3.2% | 8.7% |
| Operating margin | −3,063.2% | −7,192.8% | −108.4% | −85.1% | −81.5% |
| Net margin | −2,997.9% | −7,574.8% | −109.3% | −119.5% | −89.4% |
| Free cash flow margin | −4,369.3% | −5,072.3% | −88.5% | −98.0% | −79.6% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −126.5 | −351.4 | −386.9 | −848.5 | −333.9 |
| Capital expenditure | −34.6 | −133.3 | −213.7 | −57.3 | −79.4 |
| Free cash flow | −161.1 | −484.8 | −600.6 | −905.9 | −413.3 |
| Growth | |||||
| Dividends paid | −1.9 | n/a | n/a | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 531.5 | 736.6 | 418.9 | 103.1 | 73.4 |
| Total debt | 126.4 | 427.1 | 454.3 | 103.0 | 128.9 |
| Net cash (debt) | 405.0 | 309.5 | −35.4 | 0.1 | −55.4 |
| Shareholders’ equity | 195.3 | −452.4 | −1,205.3 | −852.9 | −1,322.5 |
| Debt to equity | 0.65 | 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 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 531.5 | 736.6 | 418.9 | 103.1 | 73.4 | |
| n/a | 22.7 | 265.2 | 188.6 | 121.4 | |
| n/a | 253.5 | 354.6 | 316.4 | 226.9 | |
| n/a | 1,372.0 | 1,584.7 | 2,285.7 | 1,952.7 | |
| Growth | +15.5% | +44.2% | −14.6% | ||
| Liabilities | |||||
| n/a | n/a | 378.6 | n/a | n/a | |
| 126.4 | 427.1 | 75.7 | 103.0 | 128.9 | |
| calc | 126.4 | 427.1 | 454.3 | 103.0 | 128.9 |
| n/a | 1,456.6 | 2,411.9 | 3,145.9 | 3,283.0 | |
| Equity | |||||
| n/a | −846.8 | −1,588.8 | −2,693.7 | −3,157.9 | |
| 195.3 | −452.4 | −1,205.3 | −852.9 | −1,322.5 | |
| Growth | −331.6% | ||||
| Per share and net cash | |||||
| calc | 405.0 | 309.5 | −35.4 | 0.1 | −55.4 |
| n/a | 474.6 | 2,451 | 678.2 | 642.1 | |
| calc | n/a | −0.95 | −0.49 | −1.26 | −2.06 |
Lines marked calc are worked out here from filed figures; point at one for how.