Closing prices at the end of each trading day, from 13 Oct 2016. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 120.0 | 198.3 | 229.3 | 198.7 | 124.9 | 109.9 |
| Growth | +65.3% | +15.6% | −13.3% | −37.1% | −12.0% | |
| Net income | 6.8 | 22.6 | −1.5 | −30.3 | −49.8 | −68.5 |
| Growth | +233.8% | −106.4% | ||||
| EPS, diluted | 0.11 | 0.35 | −0.03 | −0.51 | −0.78 | −1.01 |
| Growth | +218.2% | −108.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 101.4% | 100.0% | n/a | n/a | n/a | n/a |
| Net margin | 5.6% | 11.4% | −0.6% | −15.3% | −39.9% | −62.3% |
| Free cash flow margin | −64.7% | 6.2% | −16.9% | −16.3% | −24.9% | −34.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −59.5 | 39.8 | 3.5 | 21.2 | 11.2 | −10.2 |
| Capital expenditure | −18.1 | −27.4 | −42.2 | −53.5 | −42.2 | −27.4 |
| Free cash flow | −77.6 | 12.4 | −38.7 | −32.3 | −31.1 | −37.7 |
| Growth | −412.9% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 79.1 | 83.8 | 54.5 | 42.7 | 22.1 | 9.7 |
| Total debt | n/a | 0.0 | 36.0 | 75.0 | 17.5 | 0.0 |
| Net cash (debt) | n/a | 83.8 | 18.5 | −32.3 | 4.6 | 9.7 |
| Shareholders’ equity | 247.2 | 265.7 | 265.4 | 248.7 | 164.8 | 130.4 |
| Debt to equity | n/a | 0.00 | 0.14 | 0.30 | 0.11 | 0.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| −59.5 | 39.8 | 3.5 | 21.2 | 11.2 | −10.2 | |
| Growth | −91.3% | +512.6% | −47.4% | −191.6% | ||
| 17.5 | 21.5 | 20.9 | 26.0 | 26.8 | 21.1 | |
| Investment | ||||||
| −18.1 | −27.4 | −42.2 | −53.5 | −42.2 | −27.4 | |
| calc | −77.6 | 12.4 | −38.7 | −32.3 | −31.1 | −37.7 |
| Growth | −412.9% | |||||
| calc | −1.26 | 0.19 | −0.60 | −0.51 | −0.48 | −0.56 |
| −18.1 | −27.4 | −60.1 | −62.9 | −42.2 | −26.4 | |
| Financing | ||||||
| 30.2 | −6.9 | 26.4 | 29.1 | 12.0 | 23.9 | |
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.