Closing prices at the end of each trading day, from 28 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 | 68.4 | 102.5 | 167.3 | 238.1 | 276.3 | 299.3 | 343.2 |
| Growth | +49.7% | +63.2% | +42.3% | +16.1% | +8.3% | +14.7% | |
| Net income | −33.5 | −24.6 | −75.0 | −93.4 | −90.4 | −94.3 | −88.5 |
| Growth | |||||||
| EPS, diluted | n/a | −0.98 | −1.46 | −0.84 | −0.77 | −0.76 | −0.67 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 67.7% | 70.3% | 69.1% | 70.4% | 74.0% | 74.3% | 74.0% |
| Net margin | −49.0% | −24.0% | −44.8% | −39.2% | −32.7% | −31.5% | −25.8% |
| Free cash flow margin | −24.4% | −11.1% | −19.9% | −3.8% | 8.8% | 5.6% | 8.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −16.0 | −10.4 | −31.7 | −5.4 | 25.6 | 18.5 | 29.8 |
| Capital expenditure | −0.6 | −1.0 | −1.5 | −3.6 | −1.3 | −1.7 | −1.6 |
| Free cash flow | −16.7 | −11.4 | −33.2 | −9.0 | 24.4 | 16.8 | 28.2 |
| Growth | −31.1% | +68.1% | |||||
| Buybacks | n/a | n/a | n/a | n/a | −0.6 | 0.0 | −30.7 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 79.8 | 117.8 | 307.4 | 218.5 | 248.5 | 171.7 | 81.1 |
| Shareholders’ equity | −62.9 | −67.1 | 306.5 | 295.0 | 294.8 | 296.6 | 245.3 |
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 | |||||||
| 67.7% | 70.3% | 69.1% | 70.4% | 74.0% | 74.3% | 74.0% | |
| −48.0% | −23.2% | −44.2% | −38.9% | −32.2% | −30.9% | −24.9% | |
| −49.0% | −24.0% | −44.8% | −39.2% | −32.7% | −31.5% | −25.8% | |
| −24.4% | −11.1% | −19.9% | −3.8% | 8.8% | 5.6% | 8.2% | |
| Spending | |||||||
| 27.8% | 25.5% | 28.8% | 33.9% | 32.6% | 32.6% | 28.4% | |
| 21.3% | 17.6% | 33.1% | 22.5% | 19.9% | 21.3% | 18.7% | |
| 0.9% | 1.0% | 0.9% | 1.5% | 0.5% | 0.6% | 0.5% | |
| Returns | |||||||
| n/a | n/a | −24.5% | −31.7% | −30.7% | −31.8% | −36.1% | |
| n/a | −14.0% | −18.7% | −22.6% | −20.8% | −21.2% | −21.0% | |
| Balance and payout | |||||||
| n/a | 31.1% | 23.4% | 28.7% | 32.0% | 33.5% | 41.7% | |
| n/a | n/a | n/a | n/a | 2.7% | 0.0% | 109.0% | |