Closing prices at the end of each trading day, from 5 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 | 52.5 | 110.6 | 167.8 | 236.8 | 174.9 | 152.3 |
| Growth | +110.6% | +51.7% | +41.1% | −26.2% | −12.9% | |
| Operating income | −35.7 | −71.7 | −104.3 | −43.2 | −41.8 | −64.0 |
| Net income | −37.1 | −72.0 | −96.3 | −34.6 | −33.6 | −60.6 |
| Growth | ||||||
| EPS, diluted | −4.32 | −0.96 | −0.49 | −0.17 | −0.17 | −0.32 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −68.0% | −64.8% | −62.1% | −18.2% | −23.9% | −42.0% |
| Net margin | −70.6% | −65.0% | −57.4% | −14.6% | −19.2% | −39.8% |
| Free cash flow margin | −54.8% | −64.9% | −47.0% | 2.5% | −19.8% | −16.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −28.5 | −70.4 | −77.8 | 6.0 | −32.9 | −21.6 |
| Capital expenditure | −0.3 | −1.5 | −1.1 | −0.1 | −1.8 | −3.6 |
| Free cash flow | −28.8 | −71.8 | −78.9 | 5.8 | −34.7 | −25.1 |
| Growth | −694.4% | |||||
| Buybacks | n/a | n/a | n/a | n/a | −28.6 | −4.9 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 38.6 | 430.8 | 210.4 | 215.2 | 142.5 | 104.6 |
| Shareholders’ equity | −78.3 | 449.5 | 364.2 | 342.4 | 289.4 | 232.1 |
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 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 52.5 | 110.6 | 167.8 | 236.8 | 174.9 | 152.3 | |
| Growth | +110.6% | +51.7% | +41.1% | −26.2% | −12.9% | |
| 56.8 | 120.7 | 166.5 | 187.3 | 114.5 | 102.5 | |
| 9.4 | 21.6 | 29.4 | 28.8 | 29.4 | 26.2 | |
| 16.6 | 26.0 | 55.3 | 44.7 | 54.3 | 43.2 | |
| −35.7 | −71.7 | −104.3 | −43.2 | −41.8 | −64.0 | |
| Growth | ||||||
| −37.0 | −71.8 | −101.7 | −34.7 | −33.4 | −60.5 | |
| 0.1 | 0.1 | −5.4 | −0.1 | 0.3 | 0.0 | |
| −37.1 | −72.0 | −96.3 | −34.6 | −33.6 | −60.6 | |
| Growth | ||||||
| Per share | ||||||
| −4.32 | −0.96 | −0.49 | −0.17 | −0.17 | −0.32 | |
| −4.32 | −0.96 | −0.49 | −0.17 | −0.17 | −0.32 | |
| Growth | ||||||
| 0.0 | 74.7 | 195.6 | 200.7 | 199.2 | 189.7 | |
| 0.0 | 74.7 | 195.6 | 200.7 | 199.2 | 189.7 | |
| Growth | +868,950.9% | +161.7% | +2.6% | −0.8% | −4.8% | |
† The diluted share count jumps at 2021 and 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.