Closing prices at the end of each trading day, from 22 Sep 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 102.4 | 215.9 | 562.2 | 611.7 | 546.3 | 574.7 | 600.2 |
| Growth | +110.8% | +160.4% | +8.8% | −10.7% | +5.2% | +4.4% | |
| Operating income | 2.6 | 22.1 | 16.4 | −172.0 | −83.4 | −10.3 | −18.0 |
| Net income | 1.4 | 14.3 | −6.0 | −176.7 | −98.9 | −26.0 | −31.4 |
| Growth | +928.3% | −141.6% | |||||
| EPS, diluted | 0.02 | 0.21 | −0.77 | −16.47 | −9.24 | −2.46 | −2.93 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 54.5% | 58.5% | 54.7% | 55.1% | 55.0% | 57.0% | 57.3% |
| Operating margin | 2.5% | 10.3% | 2.9% | −28.1% | −15.3% | −1.8% | −3.0% |
| Net margin | 1.4% | 6.6% | −1.1% | −28.9% | −18.1% | −4.5% | −5.2% |
| Free cash flow margin | −0.5% | 9.4% | 2.9% | −3.3% | 5.0% | −1.9% | −0.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.5 | 21.7 | 24.0 | −0.3 | 33.4 | 0.7 | 16.4 |
| Capital expenditure | −1.0 | −1.3 | −7.7 | −19.7 | −6.0 | −11.6 | −17.1 |
| Free cash flow | −0.5 | 20.4 | 16.2 | −20.1 | 27.5 | −10.9 | −0.6 |
| Growth | −20.4% | −223.6% | −139.8% | ||||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −2.1 | −1.5 | −2.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 5.8 | 26.3 | 38.8 | 46.3 | 21.9 | 24.2 | 20.3 |
| Total debt | n/a | 6.4 | 108.8 | 143.6 | 93.4 | 111.7 | 111.1 |
| Net cash (debt) | n/a | 19.9 | −70.0 | −97.3 | −71.5 | −87.5 | −90.8 |
| Shareholders’ equity | 112.0 | 138.9 | 451.0 | 247.1 | 148.6 | 117.6 | 97.8 |
| Debt to equity | n/a | 0.05 | 0.24 | 0.58 | 0.63 | 0.95 | 1.14 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | 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 | |||||||
| 54.5% | 58.5% | 54.7% | 55.1% | 55.0% | 57.0% | 57.3% | |
| 2.5% | 10.3% | 2.9% | −28.1% | −15.3% | −1.8% | −3.0% | |
| 2.4% | 10.0% | −0.9% | −29.5% | −17.8% | −3.8% | −4.9% | |
| 1.4% | 6.6% | −1.1% | −28.9% | −18.1% | −4.5% | −5.2% | |
| −0.5% | 9.4% | 2.9% | −3.3% | 5.0% | −1.9% | −0.1% | |
| Spending | |||||||
| 17.1% | 13.0% | 15.8% | 16.8% | 17.7% | 17.6% | 18.4% | |
| 1.0% | 0.6% | 1.4% | 3.2% | 1.1% | 2.0% | 2.8% | |
| 41.2% | 31.6% | n/a | n/a | n/a | n/a | n/a | |
| Returns | |||||||
| 1.2% | 10.3% | −1.3% | −71.5% | −66.5% | −22.1% | −32.2% | |
| n/a | 7.6% | −0.9% | −34.7% | −27.3% | −6.7% | −7.9% | |
| Balance and payout | |||||||
| n/a | 0.05 | 0.24 | 0.58 | 0.63 | 0.95 | 1.14 | |
| n/a | 26.7% | 34.4% | 51.5% | 58.9% | 69.5% | 75.4% | |
| n/a | n/a | 0.0% | n/a | 7.6% | n/a | n/a | |