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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 52.0% | 50.9% | 51.5% | 48.9% | 54.3% | 60.9% | |
| −6.9% | −27.9% | −56.5% | −56.8% | −36.3% | −16.2% | |
| −12.3% | −32.0% | −60.4% | −58.5% | −38.0% | −17.5% | |
| −12.3% | −32.2% | −60.4% | −58.5% | −38.0% | −17.6% | |
| 19.9% | −6.0% | −24.8% | −12.6% | 8.5% | 12.9% | |
| Spending | ||||||
| 24.3% | 30.4% | 38.9% | 38.7% | 33.0% | 31.6% | |
| 12.5% | 19.1% | 27.6% | 26.4% | 22.8% | 19.8% | |
| 4.0% | 11.2% | 8.6% | 5.4% | 1.3% | 3.2% | |
| Returns | ||||||
| n/a | −22.7% | −74.8% | −132.9% | −62.5% | −30.8% | |
| −12.2% | −13.3% | −33.7% | −45.3% | −28.8% | −13.4% | |
| Balance and payout | ||||||
| n/a | 0.00 | 0.00 | n/a | n/a | n/a | |
| 107.4% | 41.6% | 54.9% | 65.9% | 53.9% | 56.6% | |
| n/a | n/a | n/a | n/a | 0.0% | 10.5% | |