Closing prices at the end of each trading day, from 23 Jun 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 | 91.7 | 445.9 | 685.4 | 772.8 | 1,004.6 | 1,261.3 |
| Growth | +386.0% | +53.7% | +12.8% | +30.0% | +25.6% | |
| Operating income | 21.3 | −5.8 | −251.5 | −24.4 | 66.8 | 263.8 |
| Net income | 14.5 | −91.2 | −302.3 | −128.4 | −401.4 | 81.4 |
| Growth | −729.9% | |||||
| EPS, diluted | 0.02 | −8.25 | −8.22 | −2.14 | −5.66 | 0.93 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | 23.2% | −1.3% | −36.7% | −3.2% | 6.7% | 20.9% |
| Net margin | 15.8% | −20.4% | −44.1% | −16.6% | −40.0% | 6.5% |
| Free cash flow margin | 3.4% | 9.7% | −9.1% | −5.4% | 3.0% | 17.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 4.3 | 49.8 | −40.0 | −21.7 | 47.8 | 238.6 |
| Capital expenditure | −1.1 | −6.6 | −22.4 | −20.2 | −17.7 | −13.9 |
| Free cash flow | 3.2 | 43.2 | −62.4 | −41.8 | 30.0 | 224.7 |
| Growth | +1,266.7% | −244.5% | +648.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 5.1 | 190.8 | 309.8 | 186.5 | 187.9 | 235.3 |
| Total debt | n/a | 0.0 | 61.8 | 37.7 | 321.3 | n/a |
| Net cash (debt) | n/a | 190.8 | 248.0 | 148.8 | −133.4 | n/a |
| Shareholders’ equity | 88.1 | 1.3 | 553.5 | 559.7 | 326.5 | 480.0 |
| Debt to equity | n/a | 0.00 | 0.11 | 0.07 | 0.98 | n/a |
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 | ||||||
| 5.1 | 190.8 | 309.8 | 186.5 | 187.9 | 235.3 | |
| n/a | 7.6 | 31.7 | 41.6 | 38.0 | 30.2 | |
| n/a | n/a | 0.0 | 10.9 | 23.1 | 22.9 | |
| n/a | 590.3 | 1,045.1 | 1,208.4 | 1,291.1 | 1,545.9 | |
| Growth | +77.1% | +15.6% | +6.8% | +19.7% | ||
| Liabilities | ||||||
| n/a | 0.0 | 61.8 | 37.7 | n/a | n/a | |
| n/a | n/a | n/a | n/a | 321.3 | n/a | |
| calc | n/a | 0.0 | 61.8 | 37.7 | 321.3 | n/a |
| n/a | 105.9 | 279.7 | 468.4 | 775.3 | 960.5 | |
| Equity | ||||||
| n/a | −111.9 | −414.2 | −542.6 | −944.0 | −862.7 | |
| 88.1 | 1.3 | 553.5 | 559.7 | 326.5 | 480.0 | |
| Growth | −98.5% | +42,742.1% | +1.1% | −41.7% | +47.0% | |
| Per share and net cash | ||||||
| calc | n/a | 190.8 | 248.0 | 148.8 | −133.4 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.