Closing prices at the end of each trading day, from 9 Oct 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 11.4 | 18.9 | 33.6 | 41.0 | 83.3 | 111.1 | 169.4 |
| Growth | +65.6% | +77.6% | +22.2% | +103.0% | +33.4% | +52.5% | |
| Operating income | −48.4 | −51.8 | −99.7 | −145.4 | −373.2 | −104.2 | −74.0 |
| Net income | −51.7 | −106.8 | −94.0 | −138.6 | −374.1 | −97.0 | −60.4 |
| Growth | |||||||
| EPS, diluted | −6.99 | −5.98 | −0.70 | −7.79 | −10.10 | −2.08 | −1.07 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | −52.7% | 8.0% | 27.1% | 26.6% | 10.0% | 36.4% | 49.3% |
| Operating margin | −423.8% | −273.8% | −297.0% | −354.4% | −448.1% | −93.8% | −43.7% |
| Net margin | −452.7% | −564.9% | −279.9% | −337.7% | −449.2% | −87.3% | −35.6% |
| Free cash flow margin | −417.8% | −241.4% | −224.4% | −283.0% | −169.2% | −33.7% | −38.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −40.2 | −42.1 | −71.1 | −110.7 | −137.9 | −33.7 | −40.0 |
| Capital expenditure | −7.5 | −3.5 | −4.3 | −5.4 | −3.0 | −3.8 | −24.9 |
| Free cash flow | −47.7 | −45.6 | −75.3 | −116.1 | −140.9 | −37.5 | −64.8 |
| Growth | |||||||
| Buybacks | 0.0 | 0.0 | −0.0 | −0.0 | 0.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 16.8 | 11.4 | 182.6 | 122.9 | 51.0 | 45.5 | 67.4 |
| Total debt | n/a | n/a | 0.0 | 39.6 | 44.0 | 0.0 | n/a |
| Net cash (debt) | n/a | n/a | 182.6 | 83.4 | 7.0 | 45.5 | n/a |
| Shareholders’ equity | −100.3 | −75.9 | 260.7 | 171.6 | 179.7 | 180.9 | 261.7 |
| Debt to equity | n/a | n/a | 0.00 | 0.23 | 0.24 | 0.00 | n/a |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| −52.7% | 8.0% | 27.1% | 26.6% | 10.0% | 36.4% | 49.3% | |
| −423.8% | −273.8% | −297.0% | −354.4% | −448.1% | −93.8% | −43.7% | |
| −452.6% | −562.9% | −288.2% | −337.0% | −448.6% | −86.9% | −37.4% | |
| −452.7% | −564.9% | −279.9% | −337.7% | −449.2% | −87.3% | −35.6% | |
| −417.8% | −241.4% | −224.4% | −283.0% | −169.2% | −33.7% | −38.3% | |
| Spending | |||||||
| 204.1% | 123.3% | 103.0% | 156.8% | 109.5% | 52.3% | 38.5% | |
| 127.5% | 110.9% | 154.7% | 149.2% | 98.4% | 52.8% | 38.2% | |
| 65.7% | 18.6% | 12.8% | 13.2% | 3.6% | 3.4% | 14.7% | |
| Returns | |||||||
| n/a | n/a | −36.0% | −80.7% | −208.2% | −53.6% | −23.1% | |
| n/a | −230.1% | −30.5% | −54.1% | −113.1% | −35.1% | −17.3% | |
| Balance and payout | |||||||
| n/a | n/a | 0.00 | 0.23 | 0.24 | 0.00 | n/a | |
| n/a | 179.0% | 15.3% | 33.0% | 45.7% | 34.5% | 25.1% | |