Closing prices at the end of each trading day, from 17 Aug 2023. 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 | 58.8 | 114.8 | 12.0 | 60.6 | 139.4 | 235.9 |
| Growth | +95.3% | −89.6% | +406.9% | +129.9% | +69.2% | |
| Operating income | −27.9 | −68.7 | −28.4 | 22.2 | 82.2 | 176.8 |
| Net income | −32.4 | −75.2 | −38.1 | 7.1 | 78.5 | 133.1 |
| Growth | +1,006.3% | +69.5% | ||||
| EPS, diluted | −0.17 | −0.38 | −7.00 | 1.25 | 2.19 | 3.72 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −47.5% | −59.8% | −237.8% | 36.6% | 59.0% | 74.9% |
| Net margin | −55.1% | −65.5% | −318.5% | 11.7% | 56.3% | 56.4% |
| Free cash flow margin | −42.9% | −63.4% | 70.7% | −42.5% | 93.7% | 88.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −24.8 | −72.1 | 8.5 | −25.7 | 130.6 | 209.9 |
| Capital expenditure | −0.4 | −0.7 | −0.1 | −0.1 | −0.1 | −0.7 |
| Free cash flow | −25.2 | −72.8 | 8.5 | −25.8 | 130.6 | 209.3 |
| Growth | −404.6% | +60.3% | ||||
| Buybacks | −0.6 | −2.7 | −0.4 | −1.7 | −23.6 | −64.7 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 84.3 | 77.0 | 68.3 | 67.6 | 73.2 | 64.1 |
| Shareholders’ equity | 60.0 | 37.8 | 8.8 | 22.1 | 87.8 | 169.8 |
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 | ||||||
| −47.5% | −59.8% | −237.8% | 36.6% | 59.0% | 74.9% | |
| −55.0% | −65.4% | −318.0% | 12.7% | 48.3% | 69.1% | |
| −55.1% | −65.5% | −318.5% | 11.7% | 56.3% | 56.4% | |
| −42.9% | −63.4% | 70.7% | −42.5% | 93.7% | 88.7% | |
| Spending | ||||||
| 12.3% | 13.7% | 137.2% | 14.2% | 8.2% | 7.1% | |
| 0.7% | 0.6% | 0.4% | 0.1% | 0.1% | 0.3% | |
| n/a | n/a | n/a | 7.9% | −16.6% | 18.3% | |
| Returns | ||||||
| −54.0% | −198.9% | −430.8% | 32.1% | 89.4% | 78.4% | |
| −18.6% | −33.6% | −22.1% | 3.3% | 26.3% | 33.3% | |
| Balance and payout | ||||||
| 65.6% | 83.1% | 94.9% | 89.6% | 70.6% | 57.6% | |
| n/a | n/a | 4.5% | n/a | 18.1% | 30.9% | |