Closing prices at the end of each trading day, from 23 Nov 2022. 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 | 102.7 | 14.1 | 45.6 | 22.5 |
| Growth | −86.3% | +223.4% | −50.6% | |||
| Operating income | −5.4 | −35.0 | −3.6 | −183.0 | −176.3 | −225.7 |
| Net income | −5.7 | −41.8 | −22.6 | −176.9 | −241.6 | −203.8 |
| Growth | ||||||
| EPS, diluted | −0.62 | −3.81 | −1.19 | −2.15 | −2.56 | −1.72 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | −3.5% | −1,298.6% | −386.9% | −1,002.9% |
| Net margin | n/a | n/a | −22.0% | −1,255.8% | −530.3% | −905.7% |
| Free cash flow margin | n/a | n/a | 10.2% | −1,002.4% | −349.5% | −657.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −6.0 | −29.5 | 10.7 | −141.2 | −158.6 | −147.8 |
| Capital expenditure | −0.0 | −0.0 | −0.2 | −0.0 | −0.7 | −0.2 |
| Free cash flow | −6.0 | −29.5 | 10.4 | −141.2 | −159.2 | −148.0 |
| Growth | −1,452.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 7.9 | 53.1 | 438.5 | 340.5 | 771.7 | 490.0 |
| Shareholders’ equity | −73.0 | −113.8 | 430.1 | 288.4 | 757.5 | 683.4 |
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 | ||||||
| n/a | n/a | 102.7 | 14.1 | 45.6 | 22.5 | |
| Growth | −86.3% | +223.4% | −50.6% | |||
| 4.0 | 25.0 | 82.2 | n/a | n/a | n/a | |
| 1.4 | 4.8 | 22.2 | 16.3 | 14.4 | 15.4 | |
| −5.4 | −35.0 | −3.6 | −183.0 | −176.3 | −225.7 | |
| Growth | ||||||
| −5.7 | −41.8 | −22.6 | −176.9 | −241.6 | −203.8 | |
| n/a | n/a | n/a | 0.0 | −0.0 | n/a | |
| −5.7 | −41.8 | −22.6 | −176.9 | −241.6 | −203.8 | |
| Growth | ||||||
| Per share | ||||||
| −0.62 | −3.81 | −1.19 | −2.15 | −2.56 | −1.72 | |
| −0.62 | −3.81 | −1.19 | −2.15 | −2.56 | −1.72 | |
| Growth | ||||||
| 9.2 | 11.0 | 19.0 | 82.2 | 94.4 | 118.4 | |
| 4.3 | 11.0 | 19.0 | 82.2 | 94.4 | 118.4 | |
| Growth | +153.9% | +72.8% | +333.2% | +14.8% | +25.5% | |
† The diluted share count jumps at 2021 and 2022 and 2023, 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.