Closing prices at the end of each trading day, from 4 Dec 2020. 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 | 0.7 | 6.6 | 15.5 | 16.7 | 14.2 | 16.6 |
| Growth | +908.7% | +134.1% | +7.5% | −15.0% | +17.0% | |
| Operating income | −33.6 | −71.5 | −97.2 | −103.5 | −100.1 | −78.0 |
| Net income | −32.8 | −71.2 | −93.0 | −86.3 | −86.6 | −73.6 |
| Growth | ||||||
| EPS, diluted | −2.48 | −1.17 | −1.49 | −1.35 | n/a | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 100.0% | 51.6% | 45.8% | 51.1% | 49.8% | 51.1% |
| Operating margin | −5,129.4% | −1,080.1% | −627.6% | −621.0% | −706.4% | −470.5% |
| Net margin | −4,996.2% | −1,075.5% | −600.1% | −517.8% | −611.1% | −444.0% |
| Free cash flow margin | −3,866.2% | −805.0% | −458.6% | −398.4% | −350.7% | −279.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −20.8 | −46.3 | −60.8 | −59.1 | −46.1 | −44.4 |
| Capital expenditure | −4.5 | −6.9 | −10.3 | −7.3 | −3.6 | −1.8 |
| Free cash flow | −25.4 | −53.3 | −71.0 | −66.4 | −49.7 | −46.2 |
| Growth | ||||||
| Buybacks | −0.0 | −0.0 | −0.0 | −0.0 | 0.0 | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 333.6 | 232.8 | 53.2 | 32.5 | 40.8 | 47.3 |
| Shareholders’ equity | 431.6 | 502.9 | 447.0 | 396.9 | 327.6 | 259.3 |
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 | ||||||
| 100.0% | 51.6% | 45.8% | 51.1% | 49.8% | 51.1% | |
| −5,129.4% | −1,080.1% | −627.6% | −621.0% | −706.4% | −470.5% | |
| n/a | n/a | n/a | −517.8% | −610.5% | −442.7% | |
| −4,996.2% | −1,075.5% | −600.1% | −517.8% | −611.1% | −444.0% | |
| −3,866.2% | −805.0% | −458.6% | −398.4% | −350.7% | −279.0% | |
| Spending | ||||||
| 2,887.5% | 440.1% | 295.6% | 318.2% | 357.0% | 264.7% | |
| 2,341.9% | 691.6% | 377.8% | 353.8% | 399.2% | 256.9% | |
| 691.2% | 104.6% | 66.3% | 43.9% | 25.3% | 10.8% | |
| Returns | ||||||
| −7.6% | −14.2% | −20.8% | −21.7% | −26.4% | −28.4% | |
| −7.4% | −13.2% | −19.1% | −19.8% | −23.6% | −24.9% | |
| Balance and payout | ||||||
| 2.4% | 6.7% | 8.4% | 9.0% | 10.6% | 12.4% | |