Closing prices at the end of each trading day, from 8 Aug 2022. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 5.2 | 6.3 | 7.2 | 8.8 | 8.8 | 24.6 |
| Growth | +21.7% | +14.2% | +22.1% | +0.8% | +178.5% | |
| Operating income | −31.5 | −38.9 | −59.5 | −80.5 | −77.2 | −100.4 |
| Net income | −22.0 | −41.0 | −53.7 | −82.7 | −143.9 | −355.1 |
| Growth | ||||||
| EPS, diluted | −0.17 | −0.33 | −0.45 | −0.60 | −0.75 | −1.11 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 82.3% | 72.1% | 59.2% | 52.8% | 63.0% | 82.6% |
| Operating margin | −609.8% | −620.3% | −828.9% | −919.7% | −874.8% | −408.2% |
| Net margin | −425.7% | −652.5% | −748.7% | −944.5% | −1,630.0% | −1,444.1% |
| Free cash flow margin | −581.8% | −582.5% | −636.4% | −699.2% | −507.0% | −308.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −29.3 | −34.8 | −45.2 | −60.6 | −42.6 | −72.0 |
| Capital expenditure | −0.7 | −1.8 | −0.4 | −0.6 | −2.1 | −3.9 |
| Free cash flow | −30.0 | −36.6 | −45.6 | −61.2 | −44.7 | −75.8 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 21.3 | 9.5 | 7.1 | 41.3 | 178.0 | 635.3 |
| Total debt | 1.6 | 30.5 | 32.8 | 63.9 | 30.1 | 35.8 |
| Net cash (debt) | 19.7 | −21.1 | −25.8 | −22.5 | 147.9 | 599.5 |
| Shareholders’ equity | 20.8 | −18.4 | −29.5 | −24.5 | 62.6 | 852.2 |
| Debt to equity | 0.08 | n/a | n/a | n/a | 0.48 | 0.04 |
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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 82.3% | 72.1% | 59.2% | 52.8% | 63.0% | 82.6% | |
| −609.8% | −620.3% | −828.9% | −919.7% | −874.8% | −408.2% | |
| −425.7% | −652.5% | −748.7% | −944.5% | −1,630.0% | −1,444.1% | |
| −425.7% | −652.5% | −748.7% | −944.5% | −1,630.0% | −1,444.1% | |
| −581.8% | −582.5% | −636.4% | −699.2% | −507.0% | −308.5% | |
| Spending | ||||||
| 395.6% | 404.5% | 447.5% | 432.5% | 399.9% | 206.3% | |
| 224.6% | 189.5% | 300.3% | 422.6% | 367.3% | 167.5% | |
| 14.3% | 28.3% | 5.9% | 6.7% | 23.9% | 15.7% | |
| Returns | ||||||
| −105.7% | n/a | n/a | n/a | −229.7% | −41.7% | |
| −61.4% | −139.0% | −199.3% | −139.4% | −72.0% | −38.8% | |
| Balance and payout | ||||||
| 0.08 | n/a | n/a | n/a | 0.48 | 0.04 | |
| 42.0% | 162.3% | 209.3% | 141.2% | 68.7% | 6.9% | |