Closing prices at the end of each trading day, from 18 Jul 2019. 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 | 0.0 | 19.1 | 77.1 | 186.4 | 336.9 | 521.3 |
| Growth | +302.7% | +141.8% | +80.8% | +54.7% | |||
| Operating income | −54.7 | −104.3 | −173.4 | −131.2 | −109.2 | −87.6 | −22.1 |
| Net income | −52.6 | −103.3 | −84.0 | −135.7 | −163.4 | −87.9 | −23.4 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | −2.77 | −4.02 | −4.00 | −1.85 | −0.47 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −906.1% | −170.3% | −58.6% | −26.0% | −4.2% |
| Net margin | n/a | n/a | −438.9% | −176.0% | −87.7% | −26.1% | −4.5% |
| Free cash flow margin | n/a | n/a | −693.8% | −156.3% | −38.1% | 2.8% | 10.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −39.4 | −89.1 | −132.8 | −120.1 | −70.9 | 10.3 | 55.8 |
| Capital expenditure | −0.3 | −0.2 | −0.0 | −0.3 | −0.1 | −1.0 | −1.0 |
| Free cash flow | −39.6 | −89.3 | −132.8 | −120.4 | −71.1 | 9.3 | 54.9 |
| Growth | +488.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 12.0 | 142.1 | 31.3 | 28.0 | 286.3 | 222.5 | 296.7 |
| Shareholders’ equity | 130.3 | 172.1 | 120.2 | 142.0 | 248.7 | 225.6 | 314.7 |
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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| −39.4 | −89.1 | −132.8 | −120.1 | −70.9 | 10.3 | 55.8 | |
| Growth | +440.7% | ||||||
| 0.1 | 0.3 | 0.6 | 3.2 | 10.8 | 23.6 | 24.2 | |
| Investment | |||||||
| −0.3 | −0.2 | −0.0 | −0.3 | −0.1 | −1.0 | −1.0 | |
| calc | −39.6 | −89.3 | −132.8 | −120.4 | −71.1 | 9.3 | 54.9 |
| Growth | +488.0% | ||||||
| calc | n/a | n/a | −4.38 | −3.54 | −1.74 | 0.20 | 1.09 |
| −127.8 | 37.9 | 48.5 | 7.7 | −107.2 | −90.1 | −24.0 | |
| Financing | |||||||
| 127.2 | 181.3 | 73.5 | 109.1 | 336.6 | 17.7 | 40.1 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.