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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| −15.7% | 4.8% | 5.0% | 2.4% | 4.7% | −55.3% | |
| −15.6% | 6.2% | 5.2% | 2.6% | 4.5% | −58.2% | |
| −15.7% | 7.4% | 7.9% | 1.1% | 3.2% | −56.6% | |
| −16.0% | −2.1% | 5.8% | −11.5% | 10.8% | 9.3% | |
| Spending | ||||||
| 1.3% | 1.0% | 1.2% | 1.7% | 1.9% | 4.2% | |
| 37.1% | 23.5% | 23.5% | 22.0% | 22.5% | 41.4% | |
| 4.6% | 1.5% | 0.7% | 1.2% | 0.6% | 1.4% | |
| n/a | 3.1% | −34.9% | 38.3% | 51.9% | n/a | |
| Returns | ||||||
| −26.9% | 10.8% | 12.7% | 2.3% | 6.2% | −126.7% | |
| −14.8% | 7.7% | 8.8% | 1.4% | 4.4% | −84.0% | |
| Balance and payout | ||||||
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 33.2% | 26.7% | 29.1% | 37.8% | 30.8% | 42.0% | |
| n/a | n/a | 14.5% | n/a | 20.7% | 36.2% | |