Closing prices at the end of each trading day, from 6 Jun 2024. 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 | 80.7 | 112.6 | 228.3 | 304.5 | 371.5 | 489.5 |
| Growth | +39.7% | +102.7% | +33.4% | +22.0% | +31.8% | |
| Operating income | −16.7 | −32.3 | −94.4 | −30.0 | −8.0 | 18.8 |
| Net income | −16.3 | −33.6 | −91.6 | −28.2 | −4.6 | 150.8 |
| Growth | ||||||
| EPS, diluted | −0.33 | −0.65 | −1.50 | −0.42 | −0.06 | 1.77 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 80.9% | 79.8% | 65.1% | 73.1% | 75.1% | 77.8% |
| Operating margin | −20.6% | −28.6% | −41.4% | −9.8% | −2.1% | 3.8% |
| Net margin | −20.3% | −29.8% | −40.1% | −9.3% | −1.2% | 30.8% |
| Free cash flow margin | −9.8% | −10.9% | −25.0% | 2.3% | 8.5% | 17.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −7.3 | −12.2 | −57.1 | 7.5 | 32.6 | 88.6 |
| Capital expenditure | −0.7 | −0.1 | 0.0 | −0.5 | −1.2 | −1.8 |
| Free cash flow | −7.9 | −12.2 | −57.1 | 7.0 | 31.4 | 86.8 |
| Growth | +347.8% | +176.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 56.4 | 231.0 | 75.4 | 69.0 | 159.2 | 494.3 |
| Total debt | n/a | n/a | 7.6 | 4.5 | n/a | n/a |
| Net cash (debt) | n/a | n/a | 67.9 | 64.5 | n/a | n/a |
| Shareholders’ equity | 64.2 | 250.0 | 244.5 | 247.1 | 358.5 | 548.2 |
| Debt to equity | n/a | n/a | 0.03 | 0.02 | n/a | n/a |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 56.4 | 231.0 | 75.4 | 69.0 | 159.2 | 494.3 | |
| n/a | 11.8 | 33.1 | 42.2 | 58.0 | 80.7 | |
| n/a | 2.0 | 10.8 | 4.1 | 8.1 | 9.9 | |
| n/a | 0.6 | 0.4 | 0.7 | 1.8 | 3.0 | |
| n/a | 31.1 | 133.7 | 133.7 | 133.7 | 134.6 | |
| n/a | 302.4 | 339.6 | 321.7 | 441.6 | 959.7 | |
| Growth | +12.3% | −5.3% | +37.3% | +117.3% | ||
| Liabilities | ||||||
| n/a | n/a | 7.6 | 4.5 | n/a | n/a | |
| calc | n/a | n/a | 7.6 | 4.5 | n/a | n/a |
| n/a | 52.3 | 95.1 | 74.7 | 83.0 | 411.5 | |
| Equity | ||||||
| n/a | −165.3 | −257.0 | −285.1 | −289.7 | −138.9 | |
| 64.2 | 250.0 | 244.5 | 247.1 | 358.5 | 548.2 | |
| Growth | +289.5% | −2.2% | +1.0% | +45.1% | +52.9% | |
| Per share and net cash | ||||||
| calc | n/a | n/a | 67.9 | 64.5 | n/a | n/a |
| n/a | 60.2 | 65.2 | 68.2 | 75.4 | 79.4 | |
| calc | n/a | 4.15 | 3.75 | 3.62 | 4.75 | 6.91 |
Lines marked calc are worked out here from filed figures; point at one for how.