Closing prices at the end of each trading day, from 31 Jul 2020. 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 | 111.2 | 176.8 | 330.2 | 413.0 | 345.2 | 335.2 | 420.5 |
| Growth | +59.0% | +86.8% | +25.1% | −16.4% | −2.9% | +25.4% | |
| Operating income | −4.0 | −1.3 | −16.1 | −26.8 | −23.3 | −23.5 | −15.6 |
| Net income | −4.1 | −1.3 | −12.5 | −27.6 | −24.0 | −21.6 | −20.3 |
| Growth | |||||||
| EPS, diluted | n/a | −0.12 | −0.88 | −1.73 | −1.47 | −1.07 | −0.72 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 5.3% | 5.9% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −3.6% | −0.7% | −4.9% | −6.5% | −6.7% | −7.0% | −3.7% |
| Net margin | −3.7% | −0.8% | −3.8% | −6.7% | −6.9% | −6.4% | −4.8% |
| Free cash flow margin | −1.0% | −0.7% | −3.8% | −1.8% | −3.1% | −1.4% | −4.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.1 | −1.2 | −11.7 | −6.6 | −10.6 | −4.7 | −20.5 |
| Capital expenditure | −0.0 | −0.1 | −0.9 | −0.9 | −0.0 | −0.1 | −0.1 |
| Free cash flow | −1.2 | −1.3 | −12.6 | −7.5 | −10.6 | −4.7 | −20.7 |
| Growth | |||||||
| Buybacks | n/a | −0.0 | n/a | −6.0 | 0.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.6 | 28.6 | 37.8 | 8.3 | 7.4 | 7.1 | 5.8 |
| Total debt | 0.6 | 0.5 | 1.0 | 0.7 | 3.9 | 9.5 | 5.6 |
| Net cash (debt) | 0.0 | 28.0 | 36.9 | 7.6 | 3.5 | −2.3 | 0.2 |
| Shareholders’ equity | −1.2 | 29.7 | 80.2 | 62.0 | 55.2 | 44.7 | 37.4 |
| Debt to equity | n/a | 0.02 | 0.01 | 0.01 | 0.07 | 0.21 | 0.15 |
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 | |||||||
| 0.6 | 28.6 | 37.8 | 8.3 | 7.4 | 7.1 | 5.8 | |
| 0.3 | 1.6 | 4.0 | 3.1 | 3.4 | 3.1 | 3.7 | |
| 0.1 | 0.2 | 1.3 | 2.9 | 2.3 | 1.9 | 1.6 | |
| 0.0 | 0.8 | 20.5 | 25.6 | 25.6 | 21.5 | 17.7 | |
| 2.5 | 35.2 | 104.9 | 80.2 | 79.3 | 75.4 | 78.0 | |
| Growth | +1,314.6% | +197.9% | −23.6% | −1.2% | −4.9% | +3.5% | |
| Liabilities | |||||||
| 0.0 | 0.3 | 0.8 | 0.6 | 0.4 | 4.4 | 5.5 | |
| 0.5 | 0.3 | 0.1 | 0.1 | 3.5 | 5.1 | 0.1 | |
| calc | 0.6 | 0.5 | 1.0 | 0.7 | 3.9 | 9.5 | 5.6 |
| 3.6 | 5.6 | 24.8 | 18.2 | 24.0 | 30.7 | 40.6 | |
| Equity | |||||||
| −6.1 | −7.5 | −20.0 | −47.6 | −71.6 | −93.2 | −113.5 | |
| −1.2 | 29.7 | 80.2 | 62.0 | 55.2 | 44.7 | 37.4 | |
| Growth | +170.3% | −22.6% | −10.9% | −19.1% | −16.2% | ||
| Per share and net cash | |||||||
| calc | 0.0 | 28.0 | 36.9 | 7.6 | 3.5 | −2.3 | 0.2 |
| 10.2 | 13.8 | 16.8 | 17.5 | 20.7 | 22.7 | 32.7 | |
| calc | −0.11 | 2.14 | 4.78 | 3.55 | 2.67 | 1.97 | 1.14 |
Lines marked calc are worked out here from filed figures; point at one for how.