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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 55.7% | 61.9% | 61.6% | 56.7% | 55.4% | 51.8% | |
| 14.7% | 7.2% | −1.1% | −14.4% | −10.2% | −20.0% | |
| 15.5% | 4.6% | 0.8% | −8.1% | −2.8% | −14.8% | |
| 20.9% | 2.4% | 1.5% | −6.3% | −3.0% | −33.0% | |
| 14.7% | 0.2% | −13.4% | 0.3% | 10.9% | −4.4% | |
| Spending | ||||||
| 14.7% | 19.1% | 21.3% | 22.9% | 19.7% | 18.1% | |
| 10.1% | 16.3% | 21.1% | 22.8% | 21.5% | 29.2% | |
| 1.7% | 3.4% | 5.9% | 2.4% | 1.8% | 2.0% | |
| −34.5% | 49.0% | −97.1% | n/a | n/a | n/a | |
| Returns | ||||||
| n/a | 0.7% | 0.6% | −3.1% | −1.5% | −19.5% | |
| 8.8% | 0.7% | 0.5% | −2.5% | −1.2% | −14.4% | |
| Balance and payout | ||||||
| 19.0% | 12.5% | 18.1% | 20.5% | 20.8% | 26.0% | |
| n/a | 0.0% | n/a | 6,974.9% | 98.9% | n/a | |