Closing prices at the end of each trading day, from 9 Feb 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 | 55.2 | 60.9 | 23.9 | 2.2 | 1.3 | 0.0 |
| Growth | +10.2% | −60.7% | −90.6% | −40.9% | −100.0% | |
| Operating income | 20.6 | −13.4 | −28.9 | −38.1 | −42.9 | −49.0 |
| Net income | 20.1 | −17.1 | −18.7 | −42.2 | −34.1 | 13.3 |
| Growth | −185.2% | |||||
| EPS, diluted | 0.74 | −0.63 | −4.31 | −7.64 | −3.68 | −0.79 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | 37.2% | −22.0% | −121.0% | −1,700.6% | −3,244.9% | n/a |
| Net margin | 36.4% | −28.2% | −78.4% | −1,884.5% | −2,579.0% | n/a |
| Free cash flow margin | −4.9% | −14.7% | −107.2% | −1,130.7% | −2,618.6% | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 10.0 | 2.0 | −23.5 | −25.1 | −34.3 | −44.8 |
| Capital expenditure | −12.7 | −10.9 | −2.2 | −0.2 | −0.3 | −0.9 |
| Free cash flow | −2.7 | −9.0 | −25.6 | −25.3 | −34.6 | −45.7 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 12.6 | 33.2 | 15.0 | 56.6 | 8.9 | 10.5 |
| Shareholders’ equity | 39.0 | 38.5 | 31.1 | 57.3 | 26.0 | 151.5 |
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 | ||||||
| 37.2% | −22.0% | −121.0% | −1,700.6% | −3,244.9% | n/a | |
| 36.4% | −28.2% | −78.3% | −1,884.5% | n/a | n/a | |
| 36.4% | −28.2% | −78.4% | −1,884.5% | −2,579.0% | n/a | |
| −4.9% | −14.7% | −107.2% | −1,130.7% | −2,618.6% | n/a | |
| Spending | ||||||
| 50.5% | 93.9% | 152.4% | 737.6% | 2,287.6% | n/a | |
| 12.3% | 28.1% | 68.5% | 1,062.9% | 1,057.3% | n/a | |
| 23.0% | 18.0% | 9.1% | 8.8% | 25.5% | n/a | |
| 0.0% | n/a | n/a | n/a | n/a | 0.0% | |
| Returns | ||||||
| 51.6% | −44.5% | −60.3% | −73.6% | −131.3% | 8.8% | |
| 35.6% | −21.1% | −36.8% | −50.3% | −77.2% | 7.7% | |
| Balance and payout | ||||||
| 31.0% | 52.5% | 39.0% | 31.7% | 41.2% | 12.3% | |