Closing prices at the end of each trading day, from 29 Oct 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | 129.0 | 210.8 | 25.4 |
| Growth | +63.4% | −87.9% | ||||
| Operating income | −26.7 | −51.1 | −97.2 | −3.2 | 47.0 | −157.9 |
| Net income | −26.5 | −51.2 | −94.6 | −6.7 | 65.6 | −143.8 |
| Growth | −319.0% | |||||
| EPS, diluted | −24.00 | −8.16 | −3.02 | −0.20 | 1.68 | −3.47 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | −2.5% | 22.3% | −621.1% |
| Net margin | n/a | n/a | n/a | −5.2% | 31.1% | −565.5% |
| Free cash flow margin | n/a | n/a | n/a | 104.0% | −21.2% | −509.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −25.6 | −50.9 | −93.8 | 139.8 | −41.6 | −128.5 |
| Capital expenditure | −2.3 | −4.6 | −2.9 | −5.6 | −3.2 | −1.0 |
| Free cash flow | −27.9 | −55.4 | −96.7 | 134.2 | −44.7 | −129.6 |
| Growth | −133.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 39.0 | 291.1 | 45.2 | 67.6 | 101.2 | 90.4 |
| Shareholders’ equity | −41.5 | 298.7 | 212.6 | 242.4 | 428.7 | 306.1 |
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 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| n/a | n/a | n/a | 129.0 | 210.8 | 25.4 | |
| Growth | +63.4% | −87.9% | ||||
| 21.1 | 35.9 | 66.6 | 99.9 | 125.3 | 142.3 | |
| 5.6 | 15.2 | 30.6 | 32.3 | 38.5 | 41.1 | |
| −26.7 | −51.1 | −97.2 | −3.2 | 47.0 | −157.9 | |
| Growth | −435.9% | |||||
| 0.0 | 0.0 | 0.0 | 18.7 | 0.9 | 0.9 | |
| −26.5 | −51.2 | −94.6 | −6.7 | 65.6 | −143.8 | |
| Growth | −319.0% | |||||
| Per share | ||||||
| −24.00 | −8.16 | −3.02 | −0.20 | 1.76 | −3.47 | |
| −24.00 | −8.16 | −3.02 | −0.20 | 1.68 | −3.47 | |
| Growth | −306.5% | |||||
| 1.1 | 6.3 | 31.3 | 33.1 | 37.3 | 41.4 | |
| 1.1 | 6.3 | 31.3 | 33.1 | 39.0 | 41.4 | |
| Growth | +467.1% | +399.3% | +5.6% | +18.0% | +6.1% | |
† 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.