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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| −11.9% | 13.5% | n/a | n/a | n/a | n/a | n/a | |
| −188.1% | −75.2% | n/a | −255.6% | −46.1% | −61.4% | 16.0% | |
| −206.5% | −298.0% | n/a | −405.0% | −82.4% | −85.9% | −23.3% | |
| −160.5% | −98.5% | n/a | −273.7% | −42.8% | −51.4% | −3.4% | |
| Spending | |||||||
| 39.8% | 21.9% | n/a | n/a | n/a | n/a | n/a | |
| 136.3% | 66.8% | n/a | 315.2% | 70.3% | 71.7% | 49.3% | |
| 0.4% | 0.7% | n/a | 0.0% | 0.6% | 0.4% | 0.2% | |
| Returns | |||||||
| n/a | −32.1% | 8.0% | −32.5% | −30.7% | −49.0% | −21.9% | |
| −161.1% | −17.5% | 7.3% | −11.4% | −7.4% | −7.8% | −3.1% | |
| Balance and payout | |||||||
| n/a | 0.00 | 0.00 | 1.73 | 2.88 | 4.91 | 5.70 | |
| 248.1% | 45.6% | 8.0% | 65.0% | 76.0% | 83.7% | 85.5% | |