Closing prices at the end of each trading day, from 27 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 | 31.8 | 37.9 | 50.4 | 53.7 | 57.7 | 70.6 |
| Growth | +19.0% | +33.0% | +6.5% | +7.6% | +22.3% | |
| Operating income | −3.8 | −21.8 | −28.9 | −35.1 | −31.6 | −33.1 |
| Net income | −3.3 | −23.4 | −27.4 | −36.9 | −33.6 | −34.7 |
| Growth | ||||||
| EPS, diluted | −0.19 | −1.06 | −0.84 | −1.03 | −0.86 | −0.82 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 95.3% | 90.1% | 91.5% | 90.5% | 89.7% | 90.2% |
| Operating margin | −11.9% | −57.5% | −57.3% | −65.5% | −54.7% | −47.0% |
| Net margin | −10.2% | −61.8% | −54.4% | −68.7% | −58.3% | −49.2% |
| Free cash flow margin | 4.7% | −4.3% | −15.5% | −32.1% | −1.8% | 7.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 2.2 | −0.8 | −6.8 | −15.7 | −0.7 | 6.7 |
| Capital expenditure | −0.7 | −0.8 | −1.1 | −1.5 | −0.3 | −1.4 |
| Free cash flow | 1.5 | −1.6 | −7.8 | −17.2 | −1.0 | 5.3 |
| Growth | −207.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 11.7 | 85.8 | 37.4 | 13.7 | 13.7 | 33.9 |
| Shareholders’ equity | −12.0 | 52.9 | 37.5 | 15.1 | −1.2 | −14.6 |
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 | ||||||
| 11.7 | 85.8 | 37.4 | 13.7 | 13.7 | 33.9 | |
| 14.4 | 13.9 | 7.1 | 12.0 | 20.6 | 19.2 | |
| 2.4 | 2.4 | 3.6 | 5.7 | 4.0 | 3.9 | |
| 2.7 | 2.7 | 4.2 | 4.2 | 4.2 | 4.2 | |
| 42.7 | 120.4 | 115.5 | 102.8 | 106.1 | 115.0 | |
| Growth | +181.8% | −4.1% | −11.0% | +3.2% | +8.4% | |
| Liabilities | ||||||
| 49.0 | 67.5 | 78.0 | 87.7 | 107.3 | 129.7 | |
| Equity | ||||||
| −15.6 | −39.0 | −66.4 | −103.2 | −136.9 | −171.6 | |
| −12.0 | 52.9 | 37.5 | 15.1 | −1.2 | −14.6 | |
| Growth | −29.1% | −59.8% | −107.9% | |||
| Per share and net cash | ||||||
| 18.5 | 31.5 | 34.6 | 37.5 | 40.7 | 44.3 | |
| calc | −0.65 | 1.68 | 1.08 | 0.40 | −0.03 | −0.33 |
Lines marked calc are worked out here from filed figures; point at one for how.