Closing prices at the end of each trading day, from 24 Mar 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 | 123.3 | 192.2 | 212.8 | 218.3 | 247.3 | 257.6 |
| Growth | +55.9% | +10.7% | +2.6% | +13.3% | +4.2% | |
| Operating income | −76.7 | −94.8 | −144.2 | −172.3 | −121.6 | −71.9 |
| Net income | −75.2 | −95.3 | −137.9 | −147.8 | −98.1 | −54.2 |
| Growth | ||||||
| EPS, diluted | −0.83 | −0.65 | −0.36 | −0.39 | −0.25 | −0.14 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −62.2% | −49.3% | −67.8% | −78.9% | −49.2% | −27.9% |
| Net margin | −61.0% | −49.6% | −64.8% | −67.7% | −39.7% | −21.0% |
| Free cash flow margin | −37.8% | −31.3% | −29.9% | −27.3% | −8.3% | 2.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −41.6 | −51.3 | −60.5 | −59.3 | −20.2 | 6.5 |
| Capital expenditure | −5.0 | −8.8 | −3.2 | −0.3 | −0.4 | −0.6 |
| Free cash flow | −46.6 | −60.1 | −63.7 | −59.5 | −20.6 | 5.9 |
| Growth | ||||||
| Buybacks | 0.0 | 0.0 | −77.2 | 0.0 | −75.5 | −18.9 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 83.6 | 521.8 | 55.2 | 60.2 | 45.6 | 63.3 |
| Shareholders’ equity | −297.9 | 745.0 | 611.1 | 558.6 | 453.5 | 431.3 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 83.6 | 521.8 | 55.2 | 60.2 | 45.6 | 63.3 | |
| 21.8 | 29.7 | 29.8 | 26.2 | 31.2 | 34.4 | |
| 5.7 | 12.5 | 11.8 | 8.1 | 2.7 | 1.6 | |
| 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | |
| 217.7 | 840.1 | 699.6 | 654.6 | 514.0 | 486.8 | |
| Growth | +285.8% | −16.7% | −6.4% | −21.5% | −5.3% | |
| Liabilities | ||||||
| 68.4 | 95.1 | 88.5 | 96.0 | 60.5 | 55.5 | |
| Equity | ||||||
| −385.0 | −480.3 | −618.3 | −766.0 | −864.1 | −918.3 | |
| −297.9 | 745.0 | 611.1 | 558.6 | 453.5 | 431.3 | |
| Growth | −18.0% | −8.6% | −18.8% | −4.9% | ||