Closing prices at the end of each trading day, from 11 Nov 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 53.8 | 67.5 | 85.2 | 102.0 | 127.6 | 145.8 |
| Growth | +25.5% | +26.2% | +19.8% | +25.1% | +14.3% | |
| Operating income | −3.7 | −18.8 | −48.1 | −57.9 | −46.3 | −23.6 |
| Net income | −6.6 | −21.7 | −51.4 | −59.7 | −48.5 | −25.6 |
| Growth | ||||||
| EPS, diluted | −0.36 | −1.07 | −1.62 | −1.66 | −1.11 | −0.46 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 52.0% | 50.9% | 51.5% | 48.9% | 54.3% | 60.9% |
| Operating margin | −6.9% | −27.9% | −56.5% | −56.8% | −36.3% | −16.2% |
| Net margin | −12.3% | −32.2% | −60.4% | −58.5% | −38.0% | −17.6% |
| Free cash flow margin | 19.9% | −6.0% | −24.8% | −12.6% | 8.5% | 12.9% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 12.8 | 3.5 | −13.8 | −7.4 | 12.5 | 23.5 |
| Capital expenditure | −2.1 | −7.6 | −7.3 | −5.5 | −1.7 | −4.7 |
| Free cash flow | 10.7 | −4.0 | −21.1 | −12.9 | 10.8 | 18.9 |
| Growth | −137.8% | +74.6% | ||||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −2.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 6.1 | 104.8 | 6.7 | 12.5 | 45.8 | 29.2 |
| Total debt | 0.6 | 0.0 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | 5.4 | 104.8 | 6.7 | n/a | n/a | n/a |
| Shareholders’ equity | −6.8 | 95.5 | 68.7 | 44.9 | 77.6 | 83.2 |
| Debt to equity | n/a | 0.00 | 0.00 | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 53.8 | 67.5 | 85.2 | 102.0 | 127.6 | 145.8 | |
| Growth | +25.5% | +26.2% | +19.8% | +25.1% | +14.3% | |
| 25.8 | 33.1 | 41.3 | 52.2 | 58.3 | 57.0 | |
| 28.0 | 34.3 | 43.9 | 49.9 | 69.3 | 88.8 | |
| Growth | +22.7% | +27.7% | +13.7% | +39.1% | +28.0% | |
| 13.1 | 20.5 | 33.1 | 39.5 | 42.1 | 46.1 | |
| 6.7 | 12.9 | 23.5 | 27.0 | 29.1 | 28.9 | |
| −3.7 | −18.8 | −48.1 | −57.9 | −46.3 | −23.6 | |
| Growth | ||||||
| −6.6 | −21.6 | −51.4 | −59.7 | −48.5 | −25.5 | |
| 0.0 | 0.1 | −0.0 | 0.0 | 0.0 | 0.1 | |
| −6.6 | −21.7 | −51.4 | −59.7 | −48.5 | −25.6 | |
| Growth | ||||||
| Per share | ||||||
| −0.36 | −1.07 | −1.62 | −1.66 | −1.11 | −0.46 | |
| −0.36 | −1.07 | −1.62 | −1.66 | −1.11 | −0.46 | |
| Growth | ||||||
| 18.6 | 20.3 | 31.7 | 36.0 | 43.5 | 56.2 | |
| 18.6 | 20.3 | 31.7 | 36.0 | 43.5 | 56.2 | |
| Growth | +9.3% | +55.6% | +13.7% | +20.9% | +29.1% | |
† The diluted share count jumps at 2022, 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.