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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 0.4 | 5.8 | −22.1 | −46.8 | −8.3 | 12.2 | 14.5 | |
| Growth | +1,468.6% | −480.9% | +18.9% | ||||
| 4.5 | 7.7 | 2.4 | 2.7 | 4.7 | 5.1 | 4.5 | |
| Investment | |||||||
| −2.2 | −1.1 | −1.9 | −1.2 | −2.6 | −0.5 | −0.7 | |
| calc | −1.9 | 4.7 | −24.0 | −48.0 | −10.9 | 11.7 | 13.9 |
| Growth | −611.9% | +18.5% | |||||
| calc | n/a | n/a | n/a | n/a | −0.08 | 0.08 | 0.09 |
| −2.7 | −2.7 | −5.2 | −49.8 | −1.6 | −12.4 | 9.1 | |
| Financing | |||||||
| 0.3 | −1.8 | 143.4 | −0.5 | 0.1 | −3.5 | −29.7 | |
| n/a | n/a | n/a | 0.0 | 0.0 | −2.9 | −26.2 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.