Closing prices at the end of each trading day, from 16 Apr 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 41.4 | 62.9 | 104.2 | 142.9 | 180.8 | 216.9 | 242.7 |
| Growth | +51.8% | +65.7% | +37.1% | +26.5% | +20.0% | +11.9% | |
| Operating income | −9.8 | −7.6 | −13.4 | 4.2 | −3.7 | 21.3 | 23.2 |
| Net income | −11.9 | −8.0 | −13.6 | 7.0 | 2.8 | 26.7 | 37.5 |
| Growth | −59.5% | +841.4% | +40.3% | ||||
| EPS, diluted | −0.49 | −0.28 | −0.41 | 0.21 | 0.08 | 0.86 | 1.28 |
| Growth | −61.9% | +975.0% | +48.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 79.8% | 81.7% | 80.1% | 80.3% | 80.9% | 81.0% | 80.3% |
| Operating margin | −23.7% | −12.1% | −12.9% | 2.9% | −2.1% | 9.8% | 9.6% |
| Net margin | −28.7% | −12.7% | −13.0% | 4.9% | 1.6% | 12.3% | 15.5% |
| Free cash flow margin | −11.9% | 5.9% | −4.2% | 0.8% | 8.5% | 12.9% | 11.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.6 | 4.8 | −3.3 | 2.3 | 16.0 | 29.2 | 28.2 |
| Capital expenditure | −0.4 | −1.1 | −1.1 | −1.1 | −0.6 | −1.2 | −1.0 |
| Free cash flow | −4.9 | 3.7 | −4.4 | 1.2 | 15.3 | 28.0 | 27.2 |
| Growth | −218.6% | +1,170.0% | +82.7% | −2.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 46.3 | 219.7 | 215.3 | 216.3 | 72.0 | 92.5 | 74.0 |
| Total debt | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 46.3 | 219.7 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 31.4 | 200.3 | 190.7 | 192.2 | 50.7 | 57.8 | 74.1 |
| Debt to equity | 0.00 | 0.00 | n/a | n/a | 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 | 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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 46.3 | 219.7 | 215.3 | 216.3 | 72.0 | 92.5 | 74.0 | |
| 10.1 | 15.7 | 27.7 | 37.5 | 41.8 | 45.6 | 55.2 | |
| 1.5 | 2.3 | 2.6 | 2.6 | 2.1 | 2.0 | 2.0 | |
| 0.0 | 5.6 | 5.3 | 6.0 | 14.3 | 13.9 | 14.5 | |
| 63.9 | 254.2 | 268.2 | 283.7 | 158.4 | 190.7 | 206.6 | |
| Growth | +298.1% | +5.5% | +5.8% | −44.2% | +20.4% | +8.4% | |
| Liabilities | |||||||
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| 32.5 | 53.9 | 77.6 | 91.5 | 107.7 | 133.0 | 132.6 | |
| Equity | |||||||
| −60.3 | −68.3 | −81.9 | −74.9 | −204.8 | −205.4 | −184.0 | |
| 31.4 | 200.3 | 190.7 | 192.2 | 50.7 | 57.8 | 74.1 | |
| Growth | +538.3% | −4.8% | +0.8% | −73.6% | +13.9% | +28.3% | |
| Per share and net cash | |||||||
| calc | 46.3 | 219.7 | n/a | n/a | n/a | n/a | n/a |
| n/a | 32.6 | 32.9 | 32.9 | 30.3 | 30.3 | 28.7 | |
| calc | n/a | 6.14 | 5.80 | 5.84 | 1.67 | 1.91 | 2.58 |
Lines marked calc are worked out here from filed figures; point at one for how.