Closing prices at the end of each trading day, from 23 Jul 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 | 92.8 | 128.0 | 164.0 | 193.0 | 200.5 | 201.5 |
| Growth | +37.8% | +28.2% | +17.7% | +3.9% | +0.5% | |
| Operating income | 13.7 | 9.2 | −1.8 | −27.8 | −20.5 | −40.4 |
| Net income | 19.4 | 3.0 | 2.5 | −12.1 | −6.0 | −66.5 |
| Growth | −84.4% | −17.9% | −589.0% | |||
| EPS, diluted | 0.10 | 0.00 | 0.02 | −0.09 | −0.05 | −0.52 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 55.7% | 61.9% | 61.6% | 56.7% | 55.4% | 51.8% |
| Operating margin | 14.7% | 7.2% | −1.1% | −14.4% | −10.2% | −20.0% |
| Net margin | 20.9% | 2.4% | 1.5% | −6.3% | −3.0% | −33.0% |
| Free cash flow margin | 14.7% | 0.2% | −13.4% | 0.3% | 10.9% | −4.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 15.2 | 4.6 | −12.2 | 5.3 | 25.4 | −4.7 |
| Capital expenditure | −1.5 | −4.4 | −9.7 | −4.6 | −3.5 | −4.1 |
| Free cash flow | 13.6 | 0.3 | −22.0 | 0.6 | 21.9 | −8.8 |
| Growth | −98.0% | −8,362.8% | +3,352.4% | −140.1% | ||
| Buybacks | n/a | 0.0 | 0.0 | −44.2 | −21.6 | −15.1 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 165.2 | 364.6 | 296.6 | 167.3 | 98.7 | 90.9 |
| Shareholders’ equity | −16.0 | 405.4 | 425.5 | 393.1 | 395.7 | 341.7 |
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 | ||||||
| 92.8 | 128.0 | 164.0 | 193.0 | 200.5 | 201.5 | |
| Growth | +37.8% | +28.2% | +17.7% | +3.9% | +0.5% | |
| 41.1 | 48.8 | 63.1 | 83.6 | 89.3 | 97.0 | |
| 51.7 | 79.1 | 101.0 | 109.4 | 111.1 | 104.5 | |
| Growth | +53.1% | +27.6% | +8.4% | +1.5% | −6.0% | |
| 13.7 | 24.4 | 34.9 | 44.2 | 39.4 | 36.5 | |
| 9.4 | 20.8 | 34.7 | 44.0 | 43.1 | 58.9 | |
| 13.7 | 9.2 | −1.8 | −27.8 | −20.5 | −40.4 | |
| Growth | −33.0% | −119.7% | ||||
| 14.4 | 5.9 | 1.3 | −15.7 | −5.7 | −29.8 | |
| −5.0 | 2.9 | −1.2 | −3.6 | 0.3 | 36.7 | |
| 19.4 | 3.0 | 2.5 | −12.1 | −6.0 | −66.5 | |
| Growth | −84.4% | −17.9% | −589.0% | |||
| Per share | ||||||
| 0.11 | 0.00 | 0.02 | −0.09 | −0.05 | −0.52 | |
| 0.10 | 0.00 | 0.02 | −0.09 | −0.05 | −0.52 | |
| Growth | −100.0% | −550.0% | ||||
| 29.1 | 76.7 | 134.5 | 135.3 | 130.6 | 127.7 | |
| 32.6 | 81.5 | 138.6 | 135.3 | 130.6 | 127.7 | |
| Growth | +150.1% | +69.9% | −2.4% | −3.5% | −2.2% | |
† The diluted share count jumps at 2021 and 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.