Closing prices at the end of each trading day, from 30 Dec 2019. 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 | 91.9 | 247.2 | 303.1 | 209.5 | 221.6 | 247.2 | 291.8 |
| Growth | +169.1% | +22.6% | −30.9% | +5.8% | +11.6% | +18.0% | |
| Operating income | −9.4 | 36.9 | 1.7 | −28.4 | −18.8 | −8.1 | −0.5 |
| Net income | −18.8 | 22.5 | 21.2 | −40.5 | −36.7 | −25.9 | 1.4 |
| Growth | −5.9% | −290.9% | |||||
| EPS, diluted | −0.73 | 0.48 | 0.26 | −10.30 | −8.97 | −5.96 | −0.11 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 22.5% | 32.3% | 29.4% | 17.9% | 18.8% | 18.5% | 17.7% |
| Operating margin | −10.2% | 14.9% | 0.5% | −13.6% | −8.5% | −3.3% | −0.2% |
| Net margin | −20.5% | 9.1% | 7.0% | −19.3% | −16.5% | −10.5% | 0.5% |
| Free cash flow margin | −34.5% | −1.0% | 0.6% | −10.0% | −7.9% | −13.2% | −4.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −31.6 | −2.1 | 2.2 | −20.8 | −17.4 | −32.6 | −11.9 |
| Capital expenditure | −0.1 | −0.2 | −0.4 | −0.2 | −0.0 | −0.1 | −0.0 |
| Free cash flow | −31.7 | −2.4 | 1.8 | −21.0 | −17.4 | −32.6 | −12.0 |
| Growth | −1,279.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 1.6 | 65.6 | 92.5 | 65.4 | 21.4 | 3.5 | 22.4 |
| Shareholders’ equity | −23.9 | −0.9 | 34.2 | −2.1 | −28.0 | −46.8 | −38.1 |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 22.5% | 32.3% | 29.4% | 17.9% | 18.8% | 18.5% | 17.7% | |
| −10.2% | 14.9% | 0.5% | −13.6% | −8.5% | −3.3% | −0.2% | |
| −20.5% | 9.3% | 7.2% | −19.3% | −16.5% | −10.4% | 0.6% | |
| −20.5% | 9.1% | 7.0% | −19.3% | −16.5% | −10.5% | 0.5% | |
| −34.5% | −1.0% | 0.6% | −10.0% | −7.9% | −13.2% | −4.1% | |
| Spending | |||||||
| 4.6% | 1.7% | 3.7% | 6.8% | 4.9% | 4.4% | 3.9% | |
| 0.1% | 0.1% | 0.1% | 0.1% | 0.0% | 0.0% | 0.0% | |
| n/a | 2.1% | 2.5% | n/a | n/a | n/a | 18.9% | |
| Returns | |||||||
| n/a | n/a | 62.0% | n/a | n/a | n/a | n/a | |
| −7.4% | 16.1% | 12.8% | −31.1% | −36.4% | −27.8% | 1.3% | |
| Balance and payout | |||||||
| 8.8% | 100.7% | 75.4% | 101.6% | 127.8% | 150.2% | 109.4% | |