Closing prices at the end of each trading day, from 22 Oct 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | 6.3 | 43.8 |
| Growth | +589.9% | |||||
| Operating income | −54.6 | −75.0 | −89.1 | −79.1 | −60.6 | −42.0 |
| Net income | −55.2 | −75.8 | −88.2 | −76.4 | −58.2 | −35.0 |
| Growth | ||||||
| EPS, diluted | −105.42 | −13.52 | −3.22 | −2.78 | −15.24 | −4.19 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | −954.9% | −95.9% |
| Net margin | n/a | n/a | n/a | n/a | −918.0% | −80.1% |
| Free cash flow margin | n/a | n/a | n/a | n/a | −290.3% | −12.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −36.1 | −80.8 | −75.7 | −68.6 | −18.4 | −5.0 |
| Capital expenditure | −2.2 | −1.1 | −1.9 | −0.5 | −0.0 | −0.5 |
| Free cash flow | −38.3 | −81.9 | −77.6 | −69.1 | −18.4 | −5.5 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 19.2 | 198.1 | 120.4 | 44.7 | 55.3 | 137.5 |
| Shareholders’ equity | −83.3 | 185.4 | 105.6 | 36.8 | 17.6 | 35.3 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 19.2 | 198.1 | 120.4 | 44.7 | 55.3 | 137.5 | |
| 7.4 | 7.6 | 7.3 | 5.9 | 4.5 | 3.9 | |
| 36.3 | 218.1 | 139.2 | 60.9 | 71.1 | 154.7 | |
| Growth | +500.4% | −36.2% | −56.2% | +16.7% | +117.6% | |
| Liabilities | ||||||
| 41.6 | 32.6 | 33.5 | 24.1 | 53.5 | 119.4 | |
| Equity | ||||||
| −85.1 | −160.9 | −249.1 | −325.5 | −383.8 | −418.8 | |
| −83.3 | 185.4 | 105.6 | 36.8 | 17.6 | 35.3 | |
| Growth | −43.0% | −65.1% | −52.2% | +100.4% | ||
| Per share and net cash | ||||||
| 0.7 | 27.4 | 27.4 | 27.6 | 3.3 | 4.5 | |
| calc | −120.72 | 6.78 | 3.85 | 1.33 | 5.38 | 7.79 |
Lines marked calc are worked out here from filed figures; point at one for how.