Closing prices at the end of each trading day, from 18 May 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 | 2.1 | 2.7 | 11.8 | 17.4 | 20.1 | 17.9 |
| Growth | +29.0% | +334.7% | +47.7% | +15.7% | −11.1% | |
| Operating income | −11.6 | −26.5 | −59.1 | −90.6 | −105.3 | −100.8 |
| Net income | −14.4 | 18.1 | −9.6 | −65.5 | −96.5 | −93.4 |
| Growth | −152.8% | |||||
| EPS, diluted | −0.21 | 0.11 | −0.05 | −0.37 | −0.54 | −0.51 |
| Growth | −145.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −551.3% | −978.8% | −501.5% | −520.5% | −523.0% | −562.9% |
| Net margin | −683.5% | 667.1% | −81.1% | −376.5% | −479.3% | −521.5% |
| Free cash flow margin | −523.8% | −1,403.3% | −781.4% | −532.9% | −396.4% | −466.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −10.0 | −25.4 | −33.8 | −58.3 | −63.9 | −73.4 |
| Capital expenditure | −1.0 | −12.6 | −58.3 | −34.5 | −15.9 | −10.2 |
| Free cash flow | −11.0 | −38.1 | −92.1 | −92.8 | −79.8 | −83.6 |
| Growth | ||||||
| Buybacks | n/a | n/a | n/a | n/a | −9.1 | −3.6 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 5.0 | 513.4 | 50.1 | 34.5 | 25.4 | 21.6 |
| Total debt | 2.7 | 0.1 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | 2.3 | 513.3 | 50.1 | n/a | n/a | n/a |
| Shareholders’ equity | 3.9 | 558.7 | 555.4 | 503.3 | 410.3 | 415.7 |
| Debt to equity | 0.70 | 0.00 | 0.00 | n/a | 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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 5.0 | 513.4 | 50.1 | 34.5 | 25.4 | 21.6 | |
| n/a | n/a | n/a | n/a | 1.4 | 2.2 | |
| 8.5 | 22.1 | 82.8 | 99.2 | 97.2 | 86.3 | |
| n/a | n/a | 0.0 | n/a | n/a | n/a | |
| 14.2 | 617.7 | 594.4 | 532.8 | 448.3 | 455.1 | |
| Growth | +4,247.7% | −3.8% | −10.4% | −15.9% | +1.5% | |
| Liabilities | ||||||
| 1.2 | 0.1 | 0.0 | n/a | n/a | n/a | |
| 1.5 | 0.0 | 0.0 | n/a | n/a | n/a | |
| calc | 2.7 | 0.1 | 0.0 | n/a | n/a | n/a |
| 10.3 | 59.0 | 39.1 | 29.5 | 37.9 | 38.9 | |
| Equity | ||||||
| −27.6 | −9.5 | −19.1 | −84.6 | −181.2 | −274.9 | |
| 3.9 | 558.7 | 555.4 | 503.3 | 410.3 | 415.7 | |
| Growth | +14,328.3% | −0.6% | −9.4% | −18.5% | +1.3% | |
| Per share and net cash | ||||||
| calc | 2.3 | 513.3 | 50.1 | n/a | n/a | n/a |
| 69.9 | 167.6 | 176.0 | 179.0 | 180.4 | 201.2 | |
| calc | 0.06 | 3.33 | 3.16 | 2.81 | 2.27 | 2.07 |
Lines marked calc are worked out here from filed figures; point at one for how.