Closing prices at the end of each trading day, from 21 Jul 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 | 97.3 | 120.4 | 165.0 | 168.8 | 175.2 | 178.7 | 180.9 |
| Growth | +23.7% | +37.0% | +2.3% | +3.8% | +2.0% | +1.2% | |
| Operating income | −2.8 | −8.5 | −32.7 | −56.4 | −38.7 | −24.1 | −5.0 |
| Net income | −15.6 | −58.8 | −59.4 | −68.5 | −46.4 | −31.3 | −12.1 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.34 | −0.21 | −0.08 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 63.4% | 60.4% | 62.2% | 63.3% | 64.1% | 66.6% | 70.6% |
| Operating margin | −2.9% | −7.0% | −19.8% | −33.4% | −22.1% | −13.5% | −2.7% |
| Net margin | −16.0% | −48.8% | −36.0% | −40.6% | −26.5% | −17.5% | −6.7% |
| Free cash flow margin | −1.9% | 3.9% | −14.5% | −28.5% | −6.2% | 6.6% | 7.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.4 | 5.8 | −22.1 | −46.8 | −8.3 | 12.2 | 14.5 |
| Capital expenditure | −2.2 | −1.1 | −1.9 | −1.2 | −2.6 | −0.5 | −0.7 |
| Free cash flow | −1.9 | 4.7 | −24.0 | −48.0 | −10.9 | 11.7 | 13.9 |
| Growth | −611.9% | +18.5% | |||||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −2.9 | −26.2 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 26.5 | 27.7 | 143.9 | 44.6 | 36.7 | 33.1 | 27.5 |
| Total debt | n/a | 48.2 | 38.6 | 35.8 | 34.7 | 32.3 | 29.0 |
| Net cash (debt) | n/a | −20.4 | 105.4 | 8.8 | 2.0 | 0.8 | −1.5 |
| Shareholders’ equity | −210.3 | −260.7 | 85.3 | 43.3 | 30.3 | 24.4 | 6.3 |
| Debt to equity | n/a | n/a | 0.45 | 0.83 | 1.14 | 1.32 | 4.59 |
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 | |||||||
| 26.5 | 27.7 | 143.9 | 44.6 | 36.7 | 33.1 | 27.5 | |
| n/a | 17.1 | 17.5 | 28.8 | 23.3 | 20.0 | 16.4 | |
| n/a | 4.1 | 9.5 | 15.1 | 20.1 | 16.2 | 12.4 | |
| 9.4 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 25.4 | |
| n/a | 91.0 | 223.3 | 206.2 | 183.7 | 181.3 | 164.7 | |
| Growth | +145.5% | −7.7% | −10.9% | −1.3% | −9.2% | ||
| Liabilities | |||||||
| n/a | 1.0 | 2.8 | 5.8 | 1.6 | 3.1 | 29.0 | |
| n/a | 47.2 | 35.8 | 30.0 | 33.0 | 29.2 | 0.0 | |
| calc | n/a | 48.2 | 38.6 | 35.8 | 34.7 | 32.3 | 29.0 |
| n/a | 191.5 | 138.0 | 162.8 | 153.4 | 156.9 | 158.4 | |
| Equity | |||||||
| n/a | −263.3 | −322.6 | −391.1 | −437.5 | −468.8 | −480.9 | |
| −210.3 | −260.7 | 85.3 | 43.3 | 30.3 | 24.4 | 6.3 | |
| Growth | −49.2% | −30.1% | −19.6% | −74.0% | |||
| Per share and net cash | |||||||
| calc | n/a | −20.4 | 105.4 | 8.8 | 2.0 | 0.8 | −1.5 |
| n/a | 25.5 | 126.9 | 134.6 | 142.6 | 152.1 | 147.8 | |
| calc | n/a | −10.23 | 0.67 | 0.32 | 0.21 | 0.16 | 0.04 |
Lines marked calc are worked out here from filed figures; point at one for how.