Closing prices at the end of each trading day, from 26 Jun 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 43.7 | 64.4 | 133.6 | 168.0 | 160.7 | 141.5 | 133.3 | 141.1 |
| Growth | +47.6% | +107.3% | +25.8% | −4.4% | −11.9% | −5.9% | +5.9% | |
| Operating income | 0.3 | −6.1 | −5.2 | −80.7 | −115.8 | −87.3 | −53.3 | −9.4 |
| Net income | 0.4 | −6.2 | −3.1 | −72.4 | −120.4 | −87.2 | −42.7 | 9.5 |
| Growth | −1,742.3% | |||||||
| EPS, diluted | n/a | n/a | −0.76 | −0.16 | −0.27 | −0.22 | −0.11 | 0.02 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 71.1% | 68.3% | 64.7% | 61.9% | 61.9% | 63.2% | 64.1% | 66.4% |
| Operating margin | 0.6% | −9.5% | −3.9% | −48.0% | −72.1% | −61.7% | −40.0% | −6.7% |
| Net margin | 0.9% | −9.6% | −2.3% | −43.1% | −74.9% | −61.6% | −32.1% | 6.8% |
| Free cash flow margin | −4.0% | −6.4% | −4.7% | −19.2% | −35.2% | −10.3% | −12.5% | 18.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.5 | 0.7 | 6.6 | −20.0 | −52.4 | −13.6 | −14.1 | 27.2 |
| Capital expenditure | −2.3 | −4.8 | −12.9 | −12.2 | −4.1 | −0.9 | −2.5 | −1.7 |
| Free cash flow | −1.7 | −4.1 | −6.3 | −32.2 | −56.5 | −14.5 | −16.7 | 25.5 |
| Growth | ||||||||
| Buybacks | −0.8 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 108.6 | 105.6 | 111.2 | 285.7 | 45.7 | 36.9 | 27.1 | 75.4 |
| Total debt | n/a | n/a | n/a | n/a | 0.0 | 11.0 | 46.5 | 80.4 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 45.7 | 25.9 | −19.4 | −5.0 |
| Shareholders’ equity | −73.2 | −127.3 | 656.5 | 866.3 | 728.3 | 604.7 | 572.7 | 562.8 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.00 | 0.02 | 0.08 | 0.14 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | 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 | ||||||||
| 71.1% | 68.3% | 64.7% | 61.9% | 61.9% | 63.2% | 64.1% | 66.4% | |
| 0.6% | −9.5% | −3.9% | −48.0% | −72.1% | −61.7% | −40.0% | −6.7% | |
| 1.1% | −8.3% | −1.9% | −42.8% | −74.7% | −61.3% | −29.3% | 7.0% | |
| 0.9% | −9.6% | −2.3% | −43.1% | −74.9% | −61.6% | −32.1% | 6.8% | |
| −4.0% | −6.4% | −4.7% | −19.2% | −35.2% | −10.3% | −12.5% | 18.1% | |
| Spending | ||||||||
| 33.0% | 36.7% | 37.1% | 65.9% | 71.3% | 54.9% | 60.3% | 39.3% | |
| 12.3% | 11.1% | 13.5% | 18.1% | 24.1% | 24.7% | 24.6% | 16.1% | |
| 5.2% | 7.5% | 9.6% | 7.3% | 2.6% | 0.7% | 1.9% | 1.2% | |
| 21.8% | n/a | n/a | n/a | n/a | n/a | n/a | 3.3% | |
| Returns | ||||||||
| n/a | n/a | −0.5% | −8.4% | −16.5% | −14.4% | −7.5% | 1.7% | |
| n/a | −4.7% | −0.4% | −7.7% | −15.0% | −12.9% | −6.1% | 1.3% | |
| Balance and payout | ||||||||
| n/a | n/a | n/a | n/a | 0.00 | 0.02 | 0.08 | 0.14 | |
| n/a | 14.1% | 5.3% | 8.3% | 9.0% | 10.4% | 18.2% | 21.9% | |