Closing prices at the end of each trading day, from 2 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 34.7 | 59.1 | 34.2 | 26.4 | 18.7 |
| Growth | +70.0% | −42.2% | −22.8% | −29.3% | |
| Operating income | −35.6 | −26.6 | −69.4 | −74.5 | −69.0 |
| Net income | −27.0 | −22.3 | −50.6 | −62.0 | −64.8 |
| Growth | |||||
| EPS, diluted | −0.33 | −0.26 | −0.51 | −0.61 | −0.57 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | −102.5% | −45.1% | −203.2% | −282.3% | −369.5% |
| Net margin | −77.8% | −37.8% | −148.2% | −235.1% | −347.0% |
| Free cash flow margin | −28.0% | −35.1% | 2.1% | −157.4% | −198.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −5.7 | −3.6 | 2.3 | −39.7 | −36.5 |
| Capital expenditure | −4.1 | −17.2 | −1.6 | −1.9 | −0.6 |
| Free cash flow | −9.7 | −20.8 | 0.7 | −41.5 | −37.0 |
| Growth | −6,008.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.0 | 33.4 | 16.4 | 27.6 | 25.5 |
| Shareholders’ equity | 234.3 | 341.4 | 314.6 | 287.6 | 267.0 |
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 | |||||
| 0.0 | 33.4 | 16.4 | 27.6 | 25.5 | |
| 21.1 | 30.3 | 3.8 | 5.3 | 7.4 | |
| n/a | n/a | n/a | 0.0 | 0.8 | |
| 6.8 | 20.0 | 18.2 | 15.5 | 9.4 | |
| 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | |
| 304.5 | 421.2 | 375.2 | 325.6 | 300.9 | |
| Growth | +38.3% | −10.9% | −13.2% | −7.6% | |
| Liabilities | |||||
| 70.2 | 79.8 | 60.6 | 37.9 | 33.9 | |
| Equity | |||||
| 0.0 | 11.3 | −39.4 | −101.4 | −166.2 | |
| 234.3 | 341.4 | 314.6 | 287.6 | 267.0 | |
| Growth | +45.7% | −7.8% | −8.6% | −7.2% | |
| Per share and net cash | |||||
| 0.0 | 115.2 | 116.9 | 121.6 | 144.3 | |
| calc | n/a | 2.96 | 2.69 | 2.37 | 1.85 |
Lines marked calc are worked out here from filed figures; point at one for how.