Closing prices at the end of each trading day, from 10 Jun 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 70.6 | 81.9 | 102.7 | 96.8 | 84.7 | 88.3 | 89.6 |
| Growth | +16.0% | +25.5% | −5.7% | −12.6% | +4.2% | +1.5% | |
| Operating income | −31.2 | −13.5 | −22.4 | −25.9 | −31.0 | −26.2 | −19.0 |
| Net income | −29.9 | −12.5 | −21.0 | −22.5 | −22.7 | −18.6 | −13.7 |
| Growth | |||||||
| EPS, diluted | −4.05 | −2.50 | −1.08 | −0.59 | −0.57 | −0.49 | −0.38 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 66.4% | 68.3% | 68.7% | 69.4% | 70.3% | 71.9% | 73.0% |
| Operating margin | −44.2% | −16.5% | −21.8% | −26.7% | −36.6% | −29.7% | −21.2% |
| Net margin | −42.3% | −15.3% | −20.4% | −23.3% | −26.8% | −21.1% | −15.2% |
| Free cash flow margin | −28.9% | −4.3% | −4.4% | −28.9% | −18.1% | −5.5% | −3.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.5 | −3.4 | −4.4 | −27.9 | −13.6 | −2.9 | −2.4 |
| Capital expenditure | −1.9 | −0.0 | −0.1 | −0.1 | −1.8 | −1.9 | −0.8 |
| Free cash flow | −20.4 | −3.5 | −4.5 | −28.0 | −15.4 | −4.8 | −3.2 |
| Growth | |||||||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −3.4 | −27.7 | −3.4 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 55.5 | 54.9 | 168.2 | 153.2 | 37.4 | 26.0 | 22.9 |
| Shareholders’ equity | −219.2 | −243.9 | 157.4 | 148.0 | 134.3 | 99.3 | 93.6 |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 66.4% | 68.3% | 68.7% | 69.4% | 70.3% | 71.9% | 73.0% | |
| −44.2% | −16.5% | −21.8% | −26.7% | −36.6% | −29.7% | −21.2% | |
| −42.9% | −15.3% | −20.4% | −23.2% | −26.8% | −21.1% | −15.1% | |
| −42.3% | −15.3% | −20.4% | −23.3% | −26.8% | −21.1% | −15.2% | |
| −28.9% | −4.3% | −4.4% | −28.9% | −18.1% | −5.5% | −3.6% | |
| Spending | |||||||
| 21.5% | 20.2% | 18.6% | 25.2% | 25.6% | 24.0% | 26.1% | |
| 21.5% | 15.3% | 20.7% | 28.5% | 33.8% | 31.0% | 30.0% | |
| 2.7% | 0.1% | 0.1% | 0.1% | 2.1% | 2.2% | 0.9% | |
| Returns | |||||||
| n/a | n/a | −13.3% | −15.2% | −16.9% | −18.8% | −14.6% | |
| n/a | −15.4% | −10.9% | −11.5% | −12.6% | −12.8% | −10.3% | |
| Balance and payout | |||||||
| n/a | 32.9% | 18.1% | 24.4% | 25.7% | 31.9% | 29.2% | |