Closing prices at the end of each trading day, from 27 May 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 110.5 | 263.1 | 419.6 | 505.8 | 545.6 | 555.6 | 631.1 |
| Growth | +138.1% | +59.5% | +20.6% | +7.9% | +1.8% | +13.6% | |
| Operating income | −0.3 | 57.9 | 11.0 | 37.7 | 34.0 | 2.3 | 38.1 |
| Net income | 0.1 | 49.8 | −9.6 | 21.2 | 22.6 | 2.7 | 34.3 |
| Growth | +44,326.8% | −119.2% | +6.8% | −88.0% | +1,159.2% | ||
| EPS, diluted | 0.00 | 0.30 | −0.06 | 0.11 | 0.12 | 0.02 | 0.19 |
| Growth | −120.0% | +9.1% | −83.3% | +850.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 71.8% | 72.3% | 71.8% | 70.1% | 69.1% | 67.6% | 66.5% |
| Operating margin | −0.3% | 22.0% | 2.6% | 7.4% | 6.2% | 0.4% | 6.0% |
| Net margin | 0.1% | 18.9% | −2.3% | 4.2% | 4.1% | 0.5% | 5.4% |
| Free cash flow margin | 1.6% | 7.4% | 15.2% | −8.0% | 15.5% | 11.5% | 8.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.5 | 21.7 | 66.4 | −35.3 | 100.9 | 81.2 | 61.2 |
| Capital expenditure | −4.8 | −2.3 | −2.7 | −5.3 | −16.3 | −17.0 | −8.2 |
| Free cash flow | 1.8 | 19.5 | 63.7 | −40.7 | 84.6 | 64.1 | 53.0 |
| Growth | +1,000.9% | +227.0% | −163.8% | −24.2% | −17.4% | ||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −45.5 | −2.7 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 38.4 | 58.1 | 195.4 | 159.8 | 144.2 | 85.6 | 82.0 |
| Shareholders’ equity | 38.8 | 97.7 | 245.6 | 307.7 | 376.9 | 377.1 | 437.5 |
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 | |||||||
| 38.4 | 58.1 | 195.4 | 159.8 | 144.2 | 85.6 | 82.0 | |
| n/a | 5.8 | 1.7 | 6.3 | 6.5 | 6.6 | 5.4 | |
| n/a | 49.7 | 86.1 | 178.0 | 119.0 | 115.8 | 128.0 | |
| n/a | 6.5 | 7.6 | 11.0 | 24.9 | 35.3 | 33.9 | |
| n/a | 133.9 | 311.8 | 395.1 | 473.2 | 509.8 | 580.0 | |
| Growth | +132.9% | +26.7% | +19.8% | +7.7% | +13.8% | ||
| Liabilities | |||||||
| n/a | 36.2 | 66.2 | 87.3 | 96.4 | 132.7 | 142.5 | |
| Equity | |||||||
| n/a | 27.5 | 17.9 | 39.1 | 61.8 | 64.5 | 98.7 | |
| 38.8 | 97.7 | 245.6 | 307.7 | 376.9 | 377.1 | 437.5 | |
| Growth | +151.7% | +151.4% | +25.3% | +22.5% | +0.1% | +16.0% | |
| Per share and net cash | |||||||
| n/a | 154.4 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | 0.63 | 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.