Closing prices at the end of each trading day, from 3 Sep 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 | 7.7 | 37.0 | 24.9 | 36.5 | 42.1 | 62.4 |
| Growth | +383.8% | −32.9% | +46.9% | +15.2% | +48.3% | |
| Operating income | −52.2 | −58.2 | −111.1 | −114.2 | −145.6 | −111.3 |
| Net income | −52.0 | −58.2 | −108.2 | −101.7 | −130.3 | −101.6 |
| Growth | ||||||
| EPS, diluted | n/a | −0.94 | −1.23 | −1.08 | −1.19 | −0.87 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −681.8% | −157.1% | −446.8% | −312.6% | −346.1% | −178.4% |
| Net margin | −678.8% | −157.2% | −435.1% | −278.5% | −309.7% | −162.9% |
| Free cash flow margin | 900.8% | −165.7% | −469.7% | −327.2% | −314.4% | −224.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 70.1 | −59.5 | −109.1 | −118.0 | −131.5 | −138.9 |
| Capital expenditure | −1.1 | −1.8 | −7.7 | −1.5 | −0.8 | −1.0 |
| Free cash flow | 69.0 | −61.4 | −116.8 | −119.5 | −132.3 | −139.9 |
| Growth | −189.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 28.4 | 142.7 | 60.0 | 66.4 | 69.5 | 112.3 |
| Shareholders’ equity | 38.6 | 344.7 | 249.5 | 253.1 | 199.5 | 346.2 |
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 |
|---|---|---|---|---|---|---|
| Operations | ||||||
| 70.1 | −59.5 | −109.1 | −118.0 | −131.5 | −138.9 | |
| Growth | −184.9% | |||||
| Investment | ||||||
| −1.1 | −1.8 | −7.7 | −1.5 | −0.8 | −1.0 | |
| calc | 69.0 | −61.4 | −116.8 | −119.5 | −132.3 | −139.9 |
| Growth | −189.0% | |||||
| calc | n/a | −0.99 | −1.33 | −1.26 | −1.21 | −1.20 |
| −145.5 | −183.4 | 26.4 | 41.4 | 86.1 | −40.9 | |
| Financing | ||||||
| 80.9 | 357.3 | 1.6 | 82.4 | 47.7 | 222.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.