Closing prices at the end of each trading day, from 3 Nov 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 | 28.5 | 43.4 | 70.8 | 97.6 | 110.5 | 71.6 |
| Growth | +52.2% | +63.2% | +37.9% | +13.2% | −35.2% | |
| Operating income | −26.0 | −67.8 | −78.9 | −58.8 | −69.3 | −96.0 |
| Net income | −32.5 | −38.1 | −99.0 | −77.6 | −103.4 | 51.3 |
| Growth | ||||||
| EPS, diluted | −1.85 | −0.61 | −5.66 | −3.96 | −4.28 | 1.49 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 63.9% | 56.8% | 24.2% | 39.5% | 36.1% | 40.8% |
| Operating margin | −91.3% | −156.4% | −111.5% | −60.2% | −62.7% | −134.1% |
| Net margin | −114.1% | −87.8% | −139.9% | −79.5% | −93.6% | 71.7% |
| Free cash flow margin | −88.1% | −169.2% | −94.3% | −55.0% | −40.8% | −129.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −14.8 | −58.0 | −45.7 | −36.3 | −18.5 | −59.8 |
| Capital expenditure | −10.3 | −15.4 | −21.0 | −17.4 | −26.6 | −32.8 |
| Free cash flow | −25.1 | −73.4 | −66.7 | −53.7 | −45.0 | −92.6 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 15.6 | 109.3 | 47.2 | 29.1 | 19.2 | 24.8 |
| Total debt | 26.6 | 51.1 | 98.5 | 114.1 | 98.6 | 0.0 |
| Net cash (debt) | −11.1 | 58.1 | −51.3 | −85.0 | −79.3 | 24.8 |
| Shareholders’ equity | −48.7 | 190.2 | 91.1 | 37.8 | −11.7 | 112.9 |
| Debt to equity | n/a | 0.27 | 1.08 | 3.02 | n/a | 0.00 |
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 | ||||||
| 63.9% | 56.8% | 24.2% | 39.5% | 36.1% | 40.8% | |
| −91.3% | −156.4% | −111.5% | −60.2% | −62.7% | −134.1% | |
| −112.7% | −86.7% | −139.5% | −79.6% | −93.4% | 76.7% | |
| −114.1% | −87.8% | −139.9% | −79.5% | −93.6% | 71.7% | |
| −88.1% | −169.2% | −94.3% | −55.0% | −40.8% | −129.4% | |
| Spending | ||||||
| 72.8% | 72.9% | 31.2% | 28.3% | 26.5% | 51.3% | |
| 43.9% | 93.3% | 63.4% | 43.0% | 45.0% | 89.5% | |
| 36.2% | 35.6% | 29.7% | 17.8% | 24.1% | 45.8% | |
| n/a | n/a | n/a | n/a | n/a | 6.6% | |
| Returns | ||||||
| n/a | −20.0% | −108.6% | −205.3% | n/a | 45.4% | |
| −73.2% | −13.1% | −38.7% | −32.4% | −53.4% | 24.3% | |
| Balance and payout | ||||||
| n/a | 0.27 | 1.08 | 3.02 | n/a | 0.00 | |
| 209.7% | 34.5% | 64.4% | 84.2% | 106.0% | 46.5% | |