Closing prices at the end of each trading day, from 5 Nov 2019. 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 | 116.1 | 151.5 | 191.9 | 232.3 | 271.8 | 330.5 | 419.5 |
| Growth | +30.5% | +26.6% | +21.1% | +17.0% | +21.6% | +26.9% | |
| Operating income | −19.0 | −15.4 | −53.5 | −41.1 | −15.4 | 7.2 | 33.0 |
| Net income | −20.2 | −17.0 | −35.2 | −41.6 | −21.7 | −29.1 | 34.8 |
| Growth | |||||||
| EPS, diluted | −1.72 | −0.57 | −0.48 | n/a | −0.12 | −0.16 | 0.15 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 68.6% | 73.4% | 72.4% | 71.5% | 71.5% | 75.0% | 74.1% |
| Operating margin | −16.4% | −10.2% | −27.9% | −17.7% | −5.6% | 2.2% | 7.9% |
| Net margin | −17.4% | −11.2% | −18.4% | −17.9% | −8.0% | −8.8% | 8.3% |
| Free cash flow margin | −2.7% | 11.9% | 1.3% | −2.0% | 12.0% | 26.0% | 19.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.1 | 19.1 | 5.0 | −0.8 | 34.7 | 88.9 | 85.3 |
| Capital expenditure | −1.1 | −1.0 | −2.5 | −3.9 | −2.1 | −3.0 | −3.7 |
| Free cash flow | −3.1 | 18.1 | 2.6 | −4.6 | 32.6 | 85.9 | 81.6 |
| Growth | −85.8% | −280.1% | +163.3% | −5.0% | |||
| Buybacks | 0.0 | 0.0 | −1.6 | −19.9 | −39.0 | −33.1 | −49.8 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 1.0 | 69.1 | 268.2 | 227.2 | 223.2 | 290.7 | 481.1 |
| Shareholders’ equity | −198.7 | −192.8 | 250.4 | 229.1 | 218.8 | 270.9 | 478.7 |
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 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| 116.1 | 151.5 | 191.9 | 232.3 | 271.8 | 330.5 | 419.5 | |
| Growth | +30.5% | +26.6% | +21.1% | +17.0% | +21.6% | +26.9% | |
| 36.4 | 40.3 | 53.0 | 66.3 | 77.5 | 82.5 | 108.8 | |
| 79.7 | 111.2 | 138.9 | 166.1 | 194.4 | 248.0 | 310.7 | |
| Growth | +39.6% | +24.9% | +19.5% | +17.0% | +27.6% | +25.3% | |
| 11.1 | 12.2 | 32.1 | 31.4 | 36.3 | 48.7 | 52.6 | |
| 24.6 | 5.3 | 59.4 | 65.1 | 61.3 | 69.2 | 81.1 | |
| −19.0 | −15.4 | −53.5 | −41.1 | −15.4 | 7.2 | 33.0 | |
| Growth | +361.0% | ||||||
| −19.6 | −15.9 | −32.8 | −33.7 | −18.6 | −24.4 | 40.5 | |
| 0.6 | 1.1 | 0.5 | 5.0 | 2.9 | 4.7 | 5.4 | |
| −20.2 | −17.0 | −35.2 | −41.6 | −21.7 | −29.1 | 34.8 | |
| Growth | |||||||
| Per share | |||||||
| −1.72 | −0.57 | −0.48 | −0.23 | −0.12 | −0.16 | 0.17 | |
| −1.72 | −0.57 | −0.48 | n/a | −0.12 | −0.16 | 0.15 | |
| Growth | |||||||
| 74.0 | 89.6 | 141.6 | 182.0 | 182.3 | 183.7 | 207.6 | |
| 74.0 | 89.6 | 141.6 | 182.0 | 182.3 | 183.7 | 229.3 | |
| Growth | +21.1% | +58.0% | +28.5% | +0.2% | +0.8% | +24.8% | |
† The diluted share count jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.