Closing prices at the end of each trading day, from 5 Aug 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 | 91.9 | 112.1 | 152.4 | 219.9 | 279.1 | 309.4 | 332.9 | 342.3 |
| Growth | +22.0% | +35.9% | +44.3% | +26.9% | +10.9% | +7.6% | +2.8% | |
| Operating income | −38.0 | −41.0 | −38.7 | −75.9 | −140.6 | −72.4 | −41.7 | −16.2 |
| Net income | −38.9 | −42.6 | −37.6 | −76.7 | −139.9 | −64.7 | −27.0 | −19.3 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | −0.99 | −1.08 | −1.91 | −0.86 | −0.35 | −0.24 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 76.1% | 75.9% | 77.6% | 77.9% | 74.9% | 76.0% | 76.7% | 78.7% |
| Operating margin | −41.3% | −36.6% | −25.4% | −34.5% | −50.4% | −23.4% | −12.5% | −4.7% |
| Net margin | −42.3% | −38.0% | −24.7% | −34.9% | −50.1% | −20.9% | −8.1% | −5.6% |
| Free cash flow margin | n/a | n/a | n/a | n/a | −33.9% | −9.2% | 6.8% | 4.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −30.6 | −40.0 | −26.5 | −40.3 | −89.4 | −24.2 | 26.3 | 25.5 |
| Capital expenditure | n/a | n/a | n/a | n/a | −5.2 | −4.2 | −3.7 | −8.6 |
| Free cash flow | n/a | n/a | n/a | n/a | −94.6 | −28.4 | 22.5 | 16.9 |
| Growth | −25.0% | |||||||
| Dividends paid | n/a | n/a | −12.8 | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 7.8 | 219.4 | 297.6 | 91.6 | 71.7 | 88.9 | 44.3 |
| Total debt | n/a | 40.9 | n/a | 335.5 | 337.5 | 339.6 | 216.5 | 157.0 |
| Net cash (debt) | n/a | −33.1 | n/a | −38.0 | −245.9 | −267.9 | −127.6 | −112.8 |
| Shareholders’ equity | −211.5 | −257.3 | 216.8 | 138.3 | 45.7 | 25.5 | 33.4 | 39.4 |
| Debt to equity | n/a | n/a | n/a | 2.43 | 7.39 | 13.30 | 6.49 | 3.99 |
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 |
|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||
| 91.9 | 112.1 | 152.4 | 219.9 | 279.1 | 309.4 | 332.9 | 342.3 | |
| Growth | +22.0% | +35.9% | +44.3% | +26.9% | +10.9% | +7.6% | +2.8% | |
| 21.9 | 27.0 | 34.1 | 48.5 | 70.0 | 74.2 | 77.6 | 72.8 | |
| 69.9 | 85.1 | 118.2 | 171.4 | 209.1 | 235.2 | 255.3 | 269.6 | |
| Growth | +21.7% | +39.0% | +44.9% | +22.0% | +12.5% | +8.6% | +5.6% | |
| 42.5 | 43.1 | 48.3 | 64.5 | 88.3 | 83.5 | 80.9 | 73.0 | |
| 19.5 | 22.2 | 36.1 | 51.3 | 69.4 | 58.8 | 61.8 | 55.9 | |
| −38.0 | −41.0 | −38.7 | −75.9 | −140.6 | −72.4 | −41.7 | −16.2 | |
| Growth | ||||||||
| −38.9 | −42.6 | −37.5 | −76.7 | −139.4 | −64.7 | −26.0 | −18.2 | |
| 0.0 | 0.0 | 0.0 | −0.0 | 0.5 | 0.0 | 1.0 | 1.2 | |
| −38.9 | −42.6 | −37.6 | −76.7 | −139.9 | −64.7 | −27.0 | −19.3 | |
| Growth | ||||||||
| Per share | ||||||||
| n/a | n/a | −0.99 | −1.08 | −1.91 | −0.86 | −0.35 | −0.24 | |
| n/a | n/a | −0.99 | −1.08 | −1.91 | −0.86 | −0.35 | −0.24 | |
| Growth | ||||||||
| n/a | n/a | 39.1 | 70.9 | 73.2 | 75.1 | 77.6 | 80.3 | |
| n/a | n/a | 39.1 | 70.9 | 73.2 | 75.1 | 77.6 | 80.3 | |
| Growth | +81.5% | +3.2% | +2.6% | +3.3% | +3.5% | |||
† 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.