Closing prices at the end of each trading day, from 10 Jun 2022. 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 | 196.6 | 261.7 | 283.9 | 302.0 | 274.2 | 176.5 |
| Growth | +33.1% | +8.5% | +6.3% | −9.2% | −35.6% | |
| Operating income | 9.9 | 3.4 | 2.3 | 1.2 | −7.8 | −3.6 |
| Net income | −0.1 | −8.0 | −19.1 | −12.7 | −24.3 | −14.9 |
| Growth | ||||||
| EPS, diluted | n/a | −0.38 | −0.72 | −0.47 | −0.87 | −0.45 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 20.6% | 16.2% | 10.3% | 9.5% | 10.0% | 10.4% |
| Operating margin | 5.0% | 1.3% | 0.8% | 0.4% | −2.8% | −2.0% |
| Net margin | −0.1% | −3.1% | −6.7% | −4.2% | −8.9% | −8.4% |
| Free cash flow margin | −6.2% | −11.8% | −21.8% | 7.9% | 7.9% | −0.1% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −11.5 | −26.0 | −57.6 | 33.3 | 23.5 | 0.4 |
| Capital expenditure | −0.7 | −4.8 | −4.5 | −9.5 | −1.8 | −0.5 |
| Free cash flow | −12.1 | −30.9 | −62.0 | 23.8 | 21.7 | −0.2 |
| Growth | −9.0% | −100.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 12.7 | 14.4 | 24.8 | 24.0 | 12.2 | 14.3 |
| Total debt | n/a | 25.0 | 15.2 | 22.2 | 17.8 | 26.4 |
| Net cash (debt) | n/a | −10.6 | 9.6 | 1.8 | −5.5 | −12.1 |
| Shareholders’ equity | 52.0 | 47.7 | 45.0 | 29.2 | 5.3 | 6.7 |
| Debt to equity | n/a | 0.52 | 0.34 | 0.76 | 3.34 | 3.96 |
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 | ||||||
| 12.7 | 14.4 | 24.8 | 24.0 | 12.2 | 14.3 | |
| n/a | 32.3 | 30.9 | 34.7 | 18.0 | 14.0 | |
| n/a | 37.6 | 27.2 | 28.4 | 15.2 | 14.1 | |
| n/a | 109.5 | 100.5 | 107.3 | 101.6 | 107.7 | |
| 48.1 | 51.6 | 41.7 | 44.0 | 42.9 | 46.6 | |
| n/a | 299.9 | 307.2 | 309.5 | 246.1 | 246.9 | |
| Growth | +2.4% | +0.7% | −20.5% | +0.3% | ||
| Liabilities | ||||||
| n/a | 10.8 | 5.4 | 10.4 | 4.6 | 8.8 | |
| n/a | 14.1 | 9.8 | 11.8 | 13.1 | 17.6 | |
| calc | n/a | 25.0 | 15.2 | 22.2 | 17.8 | 26.4 |
| n/a | 252.3 | 262.2 | 280.2 | 240.8 | 240.3 | |
| Equity | ||||||
| n/a | −83.6 | −102.7 | −115.4 | −139.7 | −154.6 | |
| 52.0 | 47.7 | 45.0 | 29.2 | 5.3 | 6.7 | |
| Growth | −8.4% | −5.7% | −35.0% | −81.8% | +25.2% | |
| Per share and net cash | ||||||
| calc | n/a | −10.6 | 9.6 | 1.8 | −5.5 | −12.1 |
| n/a | n/a | 26.9 | 26.9 | 26.9 | 26.9 | |
| calc | n/a | n/a | 1.67 | 1.09 | 0.20 | 0.25 |
Lines marked calc are worked out here from filed figures; point at one for how.