Closing prices at the end of each trading day, from 5 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 | 94.1 | 318.7 | 440.5 | 624.3 | 616.6 | 322.2 |
| Growth | +238.7% | +38.2% | +41.7% | −1.2% | −47.7% | |
| Operating income | −14.8 | 15.4 | 21.8 | 15.1 | 28.7 | −178.0 |
| Net income | −14.8 | 23.7 | 34.6 | 6.9 | 20.0 | −182.4 |
| Growth | +45.7% | −80.2% | +191.5% | −1,012.4% | ||
| EPS, diluted | −0.25 | 0.25 | 0.34 | 0.06 | 0.18 | −1.84 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −15.7% | 4.8% | 5.0% | 2.4% | 4.7% | −55.3% |
| Net margin | −15.7% | 7.4% | 7.9% | 1.1% | 3.2% | −56.6% |
| Free cash flow margin | −16.0% | −2.1% | 5.8% | −11.5% | 10.8% | 9.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −10.7 | −1.9 | 28.9 | −64.5 | 70.1 | 34.5 |
| Capital expenditure | −4.4 | −4.8 | −3.2 | −7.3 | −3.6 | −4.5 |
| Free cash flow | −15.0 | −6.8 | 25.7 | −71.8 | 66.5 | 29.9 |
| Growth | −379.7% | −55.0% | ||||
| Buybacks | n/a | 0.0 | −3.7 | 0.0 | −13.8 | −10.8 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 32.4 | 175.5 | 157.3 | 59.3 | 89.2 | 51.0 |
| Total debt | 0.1 | 0.6 | 0.7 | 0.1 | 0.0 | 0.2 |
| Net cash (debt) | 32.3 | 174.9 | 156.7 | 59.2 | 89.2 | 50.8 |
| Shareholders’ equity | 55.0 | 219.6 | 273.2 | 300.8 | 320.9 | 144.0 |
| Debt to equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | ||||||
| 94.1 | 318.7 | 440.5 | 624.3 | 616.6 | 322.2 | |
| Growth | +238.7% | +38.2% | +41.7% | −1.2% | −47.7% | |
| n/a | 451.7 | 523.9 | n/a | n/a | n/a | |
| 1.2 | 3.3 | 5.4 | 10.9 | 11.6 | 13.6 | |
| 34.9 | 74.9 | 103.4 | 137.2 | 138.8 | 133.4 | |
| −14.8 | 15.4 | 21.8 | 15.1 | 28.7 | −178.0 | |
| Growth | +42.2% | −31.0% | +90.6% | −720.6% | ||
| −14.6 | 19.8 | 22.8 | 16.3 | 27.7 | −187.5 | |
| 0.2 | 0.6 | −8.0 | 6.2 | 14.4 | 8.9 | |
| −14.8 | 23.7 | 34.6 | 6.9 | 20.0 | −182.4 | |
| Growth | +45.7% | −80.2% | +191.5% | −1,012.4% | ||
| Per share | ||||||
| −0.25 | 0.30 | 0.34 | 0.07 | 0.20 | −1.84 | |
| −0.25 | 0.25 | 0.34 | 0.06 | 0.18 | −1.84 | |
| Growth | +36.0% | −82.4% | +200.0% | −1,122.2% | ||
| 58.4 | 80.3 | 101.2 | 103.5 | 102.4 | 99.1 | |
| 58.4 | 94.9 | 103.0 | 105.6 | 109.4 | 99.1 | |
| Growth | +62.5% | +8.6% | +2.6% | +3.6% | −9.5% | |
† 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.