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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| −68.0% | −64.8% | −62.1% | −18.2% | −23.9% | −42.0% | |
| −70.4% | −64.9% | −60.6% | −14.6% | −19.1% | −39.7% | |
| −70.6% | −65.0% | −57.4% | −14.6% | −19.2% | −39.8% | |
| −54.8% | −64.9% | −47.0% | 2.5% | −19.8% | −16.5% | |
| Spending | ||||||
| 17.9% | 19.5% | 17.5% | 12.2% | 16.8% | 17.2% | |
| 31.6% | 23.5% | 33.0% | 18.9% | 31.0% | 28.4% | |
| 0.6% | 1.3% | 0.7% | 0.1% | 1.0% | 2.3% | |
| Returns | ||||||
| n/a | −16.0% | −26.4% | −10.1% | −11.6% | −26.1% | |
| −35.7% | −12.4% | −17.2% | −6.8% | −8.0% | −18.9% | |
| Balance and payout | ||||||
| 68.0% | 22.5% | 35.1% | 32.8% | 31.1% | 27.7% | |