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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 68.6% | 73.4% | 72.4% | 71.5% | 71.5% | 75.0% | 74.1% | |
| −16.4% | −10.2% | −27.9% | −17.7% | −5.6% | 2.2% | 7.9% | |
| −16.8% | −10.5% | −17.1% | −14.5% | −6.8% | −7.4% | 9.7% | |
| −17.4% | −11.2% | −18.4% | −17.9% | −8.0% | −8.8% | 8.3% | |
| −2.7% | 11.9% | 1.3% | −2.0% | 12.0% | 26.0% | 19.4% | |
| Spending | |||||||
| 9.6% | 8.1% | 16.7% | 13.5% | 13.4% | 14.7% | 12.5% | |
| 21.2% | 3.5% | 30.9% | 28.0% | 22.5% | 20.9% | 19.3% | |
| 0.9% | 0.7% | 1.3% | 1.7% | 0.8% | 0.9% | 0.9% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 13.3% | |
| Returns | |||||||
| n/a | n/a | −14.1% | −18.2% | −9.9% | −10.7% | 7.3% | |
| −5.7% | −10.1% | −9.1% | −10.0% | −4.9% | −5.6% | 4.4% | |
| Balance and payout | |||||||
| 9.8% | 88.1% | 34.3% | 41.5% | 49.2% | 47.8% | 39.3% | |
| n/a | 0.0% | 63.4% | n/a | 119.7% | 38.5% | 61.0% | |