Closing prices at the end of each trading day, from 30 Jul 2021. 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 | 14.7 | 22.6 | 49.0 | 89.1 | 139.9 | 134.5 |
| Growth | +53.9% | +116.9% | +81.8% | +57.1% | −3.9% | |
| Operating income | −35.4 | −52.8 | −63.3 | −50.1 | −36.9 | −48.2 |
| Net income | 27.6 | −48.7 | −66.8 | −48.6 | −27.5 | −38.9 |
| Growth | −276.6% | |||||
| EPS, diluted | 0.15 | −3.57 | −2.41 | −1.41 | −0.71 | −0.95 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 11.6% | 20.0% | 43.5% | 60.4% | 70.7% | 76.6% |
| Operating margin | −241.3% | −233.6% | −129.2% | −56.2% | −26.3% | −35.8% |
| Net margin | 187.9% | −215.5% | −136.2% | −54.6% | −19.6% | −29.0% |
| Free cash flow margin | −257.1% | −206.5% | −125.0% | −52.1% | −16.0% | −14.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −35.2 | −44.7 | −58.9 | −41.6 | −16.9 | −15.5 |
| Capital expenditure | −2.5 | −1.9 | −2.4 | −4.8 | −5.4 | −3.8 |
| Free cash flow | −37.7 | −46.6 | −61.2 | −46.4 | −22.4 | −19.3 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 14.0 | 24.4 | 11.8 | 9.7 | 16.7 | 19.9 |
| Total debt | 24.4 | 39.8 | 40.2 | 0.0 | n/a | n/a |
| Net cash (debt) | −10.4 | −15.4 | −28.3 | 9.7 | n/a | n/a |
| Shareholders’ equity | −430.6 | 138.2 | 89.9 | 160.4 | 281.2 | 275.7 |
| Debt to equity | n/a | 0.29 | 0.45 | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 11.6% | 20.0% | 43.5% | 60.4% | 70.7% | 76.6% | |
| −241.3% | −233.6% | −129.2% | −56.2% | −26.3% | −35.8% | |
| 188.3% | −215.5% | −136.2% | −54.5% | −19.6% | −28.9% | |
| 187.9% | −215.5% | −136.2% | −54.6% | −19.6% | −29.0% | |
| −257.1% | −206.5% | −125.0% | −52.1% | −16.0% | −14.4% | |
| Spending | ||||||
| 149.4% | 108.4% | 53.0% | 32.6% | 24.6% | 28.7% | |
| 103.4% | 145.2% | 119.7% | 84.0% | 72.5% | 83.8% | |
| 17.3% | 8.6% | 4.9% | 5.4% | 3.9% | 2.8% | |
| 0.2% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||
| n/a | −35.2% | −74.3% | −30.3% | −9.8% | −14.1% | |
| 27.4% | −25.3% | −44.5% | −26.6% | −8.6% | −12.5% | |
| Balance and payout | ||||||
| n/a | 0.29 | 0.45 | 0.00 | n/a | n/a | |
| 44.6% | 28.3% | 40.1% | 12.2% | 11.7% | 11.6% | |