Closing prices at the end of each trading day, from 28 Jun 2018. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 126.2 | 163.3 | 248.8 | 346.9 | 418.5 | 404.1 | 287.9 | 500.2 | 692.5 |
| Growth | +29.4% | +52.3% | +39.4% | +20.6% | −3.4% | −28.8% | +73.7% | +38.5% | |
| Operating income | −4.7 | −13.9 | −8.0 | −11.7 | −21.9 | −24.8 | −52.0 | 31.8 | 58.3 |
| Net income | −5.1 | −13.8 | −7.1 | −11.2 | −19.4 | −24.4 | −51.3 | 32.2 | 99.3 |
| Growth | +208.7% | ||||||||
| EPS, diluted | n/a | n/a | −0.28 | −0.41 | −0.67 | −0.77 | −1.54 | 0.88 | 2.63 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −3.7% | −8.5% | −3.2% | −3.4% | −5.2% | −6.1% | −18.1% | 6.3% | 8.4% |
| Net margin | −4.0% | −8.4% | −2.9% | −3.2% | −4.6% | −6.0% | −17.8% | 6.4% | 14.3% |
| Free cash flow margin | −2.3% | −3.4% | 0.6% | 2.0% | 1.0% | −5.0% | −2.3% | 12.5% | 13.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.7 | −1.9 | 4.4 | 10.7 | 7.2 | −15.8 | −2.8 | 66.6 | 95.4 |
| Capital expenditure | −1.2 | −3.7 | −3.0 | −3.8 | −2.9 | −4.3 | −3.8 | −4.1 | −5.1 |
| Free cash flow | −2.9 | −5.6 | 1.4 | 6.8 | 4.3 | −20.1 | −6.7 | 62.5 | 90.3 |
| Growth | +376.1% | −36.8% | −564.1% | +44.6% | |||||
| Buybacks | −9.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −21.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.4 | 41.6 | 46.1 | 42.9 | 34.9 | 30.8 | 38.0 | 102.1 | 171.4 |
| Total debt | 4.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −2.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −50.5 | 43.2 | 51.8 | 71.0 | 85.1 | 107.5 | 80.9 | 135.4 | 238.0 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | 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 | |||||||||
| 2.4 | 41.6 | 46.1 | 42.9 | 34.9 | 30.8 | 38.0 | 102.1 | 171.4 | |
| 14.7 | 17.5 | 32.2 | 46.1 | 35.7 | 29.6 | 21.2 | 61.3 | 75.1 | |
| 2.1 | 4.5 | 5.2 | 6.2 | 5.8 | 6.5 | 5.7 | 6.2 | 7.9 | |
| n/a | n/a | n/a | 9.8 | 21.5 | 21.5 | 21.5 | 21.5 | 21.5 | |
| 20.5 | 65.7 | 91.2 | 129.1 | 143.6 | 156.5 | 110.9 | 210.5 | 326.9 | |
| Growth | +220.4% | +38.7% | +41.5% | +11.3% | +9.0% | −29.1% | +89.8% | +55.3% | |
| Liabilities | |||||||||
| 0.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 4.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 4.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 20.1 | 22.6 | 39.5 | 58.1 | 58.5 | 49.0 | 30.0 | 75.2 | 88.9 | |
| Equity | |||||||||
| −51.3 | −99.9 | −107.0 | −118.2 | −137.6 | −162.1 | −213.3 | −181.2 | −81.9 | |
| −50.5 | 43.2 | 51.8 | 71.0 | 85.1 | 107.5 | 80.9 | 135.4 | 238.0 | |
| Growth | +19.9% | +37.1% | +19.9% | +26.3% | −24.7% | +67.3% | +75.8% | ||
| Per share and net cash | |||||||||
| calc | −2.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.