Closing prices at the end of each trading day, from 8 Jul 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | n/a | n/a | 0.0 | 2.9 | 755.3 |
| Growth | +25,572.8% | ||||
| Operating income | −75.6 | −122.5 | −65.5 | −79.0 | −234.6 |
| Net income | −93.4 | −98.8 | −71.9 | n/a | n/a |
| Growth | |||||
| EPS, diluted | −1.24 | −0.83 | −0.51 | −3.20 | −2.19 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | 41.7% | 7.4% |
| Operating margin | n/a | n/a | n/a | −2,685.5% | −31.1% |
| Free cash flow margin | n/a | n/a | n/a | −5,222.5% | 2.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −63.1 | −90.0 | −87.9 | −102.8 | 95.5 |
| Capital expenditure | −13.8 | −180.8 | −187.8 | −50.8 | −78.8 |
| Free cash flow | −76.9 | −270.8 | −275.8 | −153.6 | 16.7 |
| Growth | |||||
| Buybacks | 0.0 | −1.1 | n/a | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 564.0 | 443.1 | 253.3 | 72.6 | 182.5 |
| Total debt | n/a | n/a | 0.0 | 602.3 | 390.2 |
| Net cash (debt) | n/a | n/a | 253.3 | −529.6 | −207.7 |
| Shareholders’ equity | 545.5 | 717.5 | 633.2 | 188.8 | 250.4 |
| Debt to equity | n/a | n/a | 0.00 | 3.19 | 1.56 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Margins | |||||
| n/a | n/a | n/a | 41.7% | 7.4% | |
| n/a | n/a | n/a | −2,685.5% | −31.1% | |
| n/a | n/a | n/a | −2,806.3% | −45.1% | |
| n/a | n/a | n/a | −5,222.5% | 2.2% | |
| Spending | |||||
| n/a | n/a | n/a | 2,691.9% | 31.2% | |
| n/a | n/a | n/a | 1,727.7% | 10.4% | |
| Returns | |||||
| −17.1% | −13.8% | −11.4% | n/a | n/a | |
| n/a | −11.9% | −9.8% | n/a | n/a | |
| Balance and payout | |||||
| n/a | n/a | 0.00 | 3.19 | 1.56 | |
| n/a | 13.0% | 13.3% | 82.2% | 76.5% | |