Closing prices at the end of each trading day, from 8 Dec 2020. 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 | n/a | 1.6 | 1.8 | 7.6 | 14.8 | 27.5 |
| Growth | +16.9% | +310.6% | +94.9% | +86.6% | ||
| Operating income | n/a | 2.9 | −18.9 | −17.0 | −20.4 | −28.0 |
| Net income | n/a | −13.6 | −3.2 | −16.2 | −45.2 | 18.8 |
| Growth | ||||||
| EPS, diluted | n/a | 0.00 | −0.23 | −0.98 | −1.76 | 0.09 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | n/a | 184.4% | −1,022.1% | −224.3% | −138.3% | −101.8% |
| Net margin | n/a | −862.5% | −172.6% | −213.6% | −306.4% | 68.3% |
| Free cash flow margin | n/a | −429.5% | −1,546.9% | −112.2% | −76.9% | −43.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −6.6 | −27.5 | −7.7 | −9.1 | −2.3 |
| Capital expenditure | n/a | −0.2 | −1.1 | −0.8 | −2.3 | −9.5 |
| Free cash flow | n/a | −6.8 | −28.5 | −8.5 | −11.4 | −11.8 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.1 | 203.9 | 41.4 | 72.3 | 94.4 | 37.0 |
| Total debt | n/a | 160.7 | 162.2 | 162.4 | 162.6 | 187.4 |
| Net cash (debt) | n/a | 43.3 | −120.8 | −90.2 | −68.3 | −150.4 |
| Shareholders’ equity | −21.4 | −18.4 | 98.4 | 132.2 | 159.8 | 172.0 |
| Debt to equity | n/a | n/a | 1.65 | 1.23 | 1.02 | 1.09 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 0.1 | 203.9 | 41.4 | 72.3 | 94.4 | 37.0 | |
| 140.2 | 303.9 | 331.2 | 402.2 | 556.6 | 593.2 | |
| Growth | +116.7% | +9.0% | +21.4% | +38.4% | +6.6% | |
| Liabilities | ||||||
| n/a | 160.7 | 162.2 | 162.4 | 162.6 | 187.4 | |
| calc | n/a | 160.7 | 162.2 | 162.4 | 162.6 | 187.4 |
| 22.9 | 232.9 | 232.8 | 270.0 | 396.7 | 421.2 | |
| Equity | ||||||
| −21.4 | 0.0 | −3.2 | −19.4 | −64.6 | −45.8 | |
| −21.4 | −18.4 | 98.4 | 132.2 | 159.8 | 172.0 | |
| Growth | +34.4% | +20.8% | +7.6% | |||
| Per share and net cash | ||||||
| calc | n/a | 43.3 | −120.8 | −90.2 | −68.3 | −150.4 |
Lines marked calc are worked out here from filed figures; point at one for how.