Closing prices at the end of each trading day, from 6 Apr 2021. 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 | 145.5 | 491.1 | 578.6 | 1,049.5 | 1,266.4 | 1,500.5 | 1,459.1 |
| Growth | +237.5% | +17.8% | +81.4% | +20.7% | +18.5% | −2.8% | |
| Operating income | −39.5 | −28.6 | −129.1 | −1,560.9 | −167.9 | −320.7 | −270.3 |
| Net income | −42.0 | −31.4 | −146.4 | −270.1 | −57.8 | −135.8 | −147.9 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | n/a | −6.50 | −0.63 | −54.06 | −45.26 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −27.2% | −5.8% | −22.3% | −148.7% | −13.3% | −21.4% | −18.5% |
| Net margin | −28.8% | −6.4% | −25.3% | −25.7% | −4.6% | −9.1% | −10.1% |
| Free cash flow margin | −20.4% | −5.6% | −9.4% | −12.2% | −6.1% | −7.3% | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −28.3 | −24.6 | −51.1 | −126.0 | −76.0 | −110.1 | −91.2 |
| Capital expenditure | −1.5 | −2.9 | −3.3 | −2.2 | −1.8 | 0.0 | n/a |
| Free cash flow | −29.7 | −27.5 | −54.4 | −128.3 | −77.9 | −110.1 | n/a |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 32.6 | 36.3 | 5.3 | 17.5 | 36.3 | 38.8 | 25.0 |
| Total debt | n/a | 45.5 | n/a | 94.4 | 108.3 | 184.1 | 273.4 |
| Net cash (debt) | n/a | −9.2 | n/a | −76.9 | −72.0 | −145.2 | −248.4 |
| Shareholders’ equity | n/a | 0.0 | −34.2 | 5.9 | 142.1 | 75.9 | −155.2 |
| Debt to equity | n/a | 2,002.20 | n/a | 16.13 | 0.76 | 2.42 | 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 2 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 32.6 | 36.3 | 5.3 | 17.5 | 36.3 | 38.8 | 25.0 | |
| n/a | 6.2 | n/a | 8.8 | 8.7 | 5.7 | 3.4 | |
| 0.7 | 0.9 | 3.8 | 0.0 | n/a | n/a | n/a | |
| n/a | 106.4 | 316.7 | 876.6 | 861.0 | 783.4 | 656.6 | |
| Growth | +197.6% | +176.8% | −1.8% | −9.0% | −16.2% | ||
| Liabilities | |||||||
| n/a | 0.1 | n/a | 0.0 | 0.0 | 75.2 | 45.0 | |
| n/a | 45.4 | n/a | 94.4 | 108.3 | 108.9 | 228.4 | |
| calc | n/a | 45.5 | n/a | 94.4 | 108.3 | 184.1 | 273.4 |
| n/a | 146.0 | 34.7 | 353.9 | 427.3 | 633.9 | 796.9 | |
| Equity | |||||||
| n/a | −130.5 | −34.2 | −309.5 | −367.3 | −503.2 | −651.1 | |
| n/a | 0.0 | −34.2 | 5.9 | 142.1 | 75.9 | −155.2 | |
| Growth | −150,622.8% | +2,327.9% | −46.6% | −304.4% | |||
| Per share and net cash | |||||||
| calc | n/a | −9.2 | n/a | −76.9 | −72.0 | −145.2 | −248.4 |
Lines marked calc are worked out here from filed figures; point at one for how.