Closing prices at the end of each trading day, from 3 Sep 2019. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 7.2 | 20.3 | 0.0 | 23.2 | 79.9 | 82.1 | 111.8 |
| Growth | +181.9% | −100.0% | +244.3% | +2.8% | +36.2% | ||
| Operating income | −13.6 | −15.3 | −35.1 | −59.3 | −36.8 | −50.4 | 17.9 |
| Net income | −14.9 | −60.6 | 28.8 | −93.9 | −65.8 | −70.5 | −26.0 |
| Growth | −426.3% | ||||||
| EPS, diluted | −0.19 | −0.72 | 0.19 | −5.27 | −3.58 | −3.82 | −1.44 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | −11.9% | 13.5% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −188.1% | −75.2% | n/a | −255.6% | −46.1% | −61.4% | 16.0% |
| Net margin | −206.5% | −298.0% | n/a | −405.0% | −82.4% | −85.9% | −23.3% |
| Free cash flow margin | −160.5% | −98.5% | n/a | −273.7% | −42.8% | −51.4% | −3.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −11.6 | −19.9 | −48.5 | −63.5 | −33.7 | −41.8 | −3.5 |
| Capital expenditure | −0.0 | −0.1 | −3.6 | 0.0 | −0.5 | −0.4 | −0.2 |
| Free cash flow | −11.6 | −20.0 | −52.1 | −63.5 | −34.2 | −42.2 | −3.8 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 3.5 | 329.6 | 351.7 | 220.3 | 141.4 | 72.8 | 54.8 |
| Total debt | 1.8 | 0.1 | 0.0 | 499.8 | 618.8 | 705.3 | 676.8 |
| Net cash (debt) | 1.7 | 329.5 | 351.7 | −279.4 | −477.4 | −632.5 | −621.9 |
| Shareholders’ equity | −13.7 | 188.9 | 361.8 | 288.9 | 214.7 | 143.7 | 118.8 |
| Debt to equity | n/a | 0.00 | 0.00 | 1.73 | 2.88 | 4.91 | 5.70 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | 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 | |||||||
| 7.2 | 20.3 | 0.0 | 23.2 | 79.9 | 82.1 | 111.8 | |
| Growth | +181.9% | −100.0% | +244.3% | +2.8% | +36.2% | ||
| 8.1 | 17.6 | 16.3 | 9.9 | 37.8 | n/a | n/a | |
| −0.9 | 2.7 | −0.7 | n/a | n/a | n/a | n/a | |
| Growth | −125.4% | ||||||
| 2.9 | 4.4 | 10.8 | n/a | n/a | n/a | n/a | |
| 9.8 | 13.6 | 35.1 | 73.1 | 56.1 | 58.9 | 55.1 | |
| −13.6 | −15.3 | −35.1 | −59.3 | −36.8 | −50.4 | 17.9 | |
| Growth | |||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| −14.9 | −60.6 | 28.8 | −93.9 | −65.8 | −70.5 | −26.0 | |
| Growth | −426.3% | ||||||
| Per share | |||||||
| −0.19 | −0.72 | 0.21 | −5.27 | −3.58 | −3.82 | −1.44 | |
| −0.19 | −0.72 | 0.19 | −5.27 | −3.58 | −3.82 | −1.44 | |
| Growth | −2,873.7% | ||||||
| 79.8 | 84.6 | 138.5 | 17.8 | 18.4 | 18.5 | 18.1 | |
| 79.8 | 84.6 | 148.5 | 17.8 | 18.4 | 18.5 | 18.1 | |
| Growth | +5.9% | +75.6% | −88.0% | +3.1% | +0.4% | −2.2% | |
† 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.