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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| n/a | n/a | n/a | −2.5% | 22.3% | −621.1% | |
| n/a | n/a | n/a | −5.2% | 31.1% | −565.5% | |
| n/a | n/a | n/a | 104.0% | −21.2% | −509.6% | |
| Spending | ||||||
| n/a | n/a | n/a | 77.4% | 59.4% | 559.7% | |
| n/a | n/a | n/a | 25.0% | 18.2% | 161.5% | |
| n/a | n/a | n/a | 4.4% | 1.5% | 4.1% | |
| Returns | ||||||
| n/a | −17.1% | −44.5% | −2.8% | 15.3% | −47.0% | |
| −60.9% | −16.7% | −37.5% | −1.4% | 12.5% | −38.1% | |
| Balance and payout | ||||||
| 7.7% | 2.3% | 15.7% | 48.3% | 18.6% | 18.9% | |