Closing prices at the end of each trading day, from 21 Jun 2018. 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 | 20.2 | 49.6 | 110.2 | 163.9 | 203.1 | 291.8 |
| Growth | +146.0% | +122.3% | +48.7% | +23.9% | +43.7% | |
| Operating income | −83.5 | −115.2 | −81.9 | −44.0 | −33.6 | 24.9 |
| Net income | −91.1 | −122.7 | −94.7 | −62.3 | −54.8 | 0.6 |
| Growth | ||||||
| EPS, diluted | n/a | −1.55 | −0.70 | −0.45 | −0.37 | 0.00 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −414.5% | −232.2% | −74.3% | −26.8% | −16.6% | 8.5% |
| Net margin | −452.2% | −247.5% | −85.9% | −38.0% | −27.0% | 0.2% |
| Free cash flow margin | −401.6% | −194.8% | n/a | n/a | n/a | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −80.6 | −95.5 | −102.9 | −47.0 | −37.0 | 28.6 |
| Capital expenditure | −0.4 | −1.1 | n/a | n/a | n/a | n/a |
| Free cash flow | −80.9 | −96.6 | n/a | n/a | n/a | n/a |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 37.6 | 67.3 | 122.0 | 67.4 | 71.6 | 111.0 |
| Total debt | 87.0 | 88.1 | 187.1 | 190.9 | 232.1 | 220.3 |
| Net cash (debt) | −49.4 | −20.8 | −65.1 | −123.5 | −160.5 | −109.3 |
| Shareholders’ equity | 33.8 | 95.2 | 45.2 | −6.8 | −29.6 | 13.7 |
| Debt to equity | 2.58 | 0.92 | 4.14 | n/a | n/a | 16.10 |
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 | ||||||
| −414.5% | −232.2% | −74.3% | −26.8% | −16.6% | 8.5% | |
| n/a | −247.5% | −87.2% | −38.7% | −28.1% | 0.2% | |
| −452.2% | −247.5% | −85.9% | −38.0% | −27.0% | 0.2% | |
| −401.6% | −194.8% | n/a | n/a | n/a | n/a | |
| Spending | ||||||
| 103.8% | 50.7% | 19.0% | 13.6% | 12.6% | 10.7% | |
| 365.8% | 253.5% | 124.9% | 89.1% | 80.5% | 62.5% | |
| 1.9% | 2.2% | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 0.0% | |
| Returns | ||||||
| −270.0% | −128.9% | −209.5% | n/a | n/a | 4.0% | |
| −57.3% | −40.3% | −27.5% | −19.3% | −17.0% | 0.1% | |
| Balance and payout | ||||||
| 2.58 | 0.92 | 4.14 | n/a | n/a | 16.10 | |
| 78.8% | 68.7% | 86.9% | 102.1% | 109.2% | 96.4% | |