Closing prices at the end of each trading day, from 1 Oct 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 20.0 | 32.6 | 32.7 | 48.4 | 53.7 | 68.7 | 83.8 | 90.5 |
| Growth | +62.9% | +0.4% | +47.9% | +10.8% | +28.0% | +22.0% | +8.0% | |
| Operating income | −15.1 | −17.8 | −32.3 | −47.3 | −58.6 | −61.9 | −57.7 | −53.7 |
| Net income | −18.5 | −20.7 | −32.2 | −48.7 | −58.9 | −60.8 | −56.4 | −54.0 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | −3.16 | −1.35 | −1.59 | −1.60 | −1.44 | −1.33 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.4% | 68.8% | 64.8% | 73.6% | 74.3% | 73.9% | 74.0% | 74.2% |
| Operating margin | −75.2% | −54.7% | −98.8% | −97.7% | −109.3% | −90.2% | −68.9% | −59.3% |
| Net margin | −92.4% | −63.5% | −98.5% | −100.5% | −109.8% | −88.6% | −67.3% | −59.7% |
| Free cash flow margin | −93.5% | −65.9% | −96.4% | −93.1% | −86.5% | −55.9% | −39.4% | −36.3% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.4 | −20.8 | −30.6 | −41.4 | −45.1 | −37.6 | −31.5 | −32.4 |
| Capital expenditure | −0.3 | −0.7 | −0.9 | −3.7 | −1.3 | −0.8 | −1.4 | −0.5 |
| Free cash flow | −18.7 | −21.5 | −31.5 | −45.1 | −46.4 | −38.4 | −33.0 | −32.8 |
| Growth | ||||||||
| Buybacks | 0.0 | −0.0 | −0.0 | −0.0 | −0.0 | 0.0 | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 4.1 | 14.8 | 231.6 | 148.5 | 101.7 | 83.5 | 70.9 | 69.8 |
| Total debt | n/a | n/a | 17.4 | 17.3 | 17.2 | 35.1 | 34.0 | 37.0 |
| Net cash (debt) | n/a | n/a | 214.2 | 131.2 | 84.5 | 48.5 | 36.9 | 32.8 |
| Shareholders’ equity | −167.3 | −187.4 | 226.1 | 193.2 | 154.0 | 118.3 | 85.8 | 54.1 |
| Debt to equity | n/a | n/a | 0.08 | 0.09 | 0.11 | 0.30 | 0.40 | 0.68 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | 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 | ||||||||
| 61.4% | 68.8% | 64.8% | 73.6% | 74.3% | 73.9% | 74.0% | 74.2% | |
| −75.2% | −54.7% | −98.8% | −97.7% | −109.3% | −90.2% | −68.9% | −59.3% | |
| −92.3% | −62.4% | −97.8% | −99.8% | −109.1% | −87.8% | −66.7% | −59.0% | |
| −92.4% | −63.5% | −98.5% | −100.5% | −109.8% | −88.6% | −67.3% | −59.7% | |
| −93.5% | −65.9% | −96.4% | −93.1% | −86.5% | −55.9% | −39.4% | −36.3% | |
| Spending | ||||||||
| 34.9% | 18.6% | 22.8% | 27.0% | 28.7% | 26.3% | 21.0% | 21.5% | |
| 101.7% | 104.9% | 140.8% | 144.3% | 154.9% | 137.8% | 121.9% | 111.9% | |
| 1.6% | 2.2% | 2.8% | 7.6% | 2.5% | 1.2% | 1.7% | 0.5% | |
| Returns | ||||||||
| n/a | n/a | −14.3% | −25.2% | −38.3% | −51.4% | −65.7% | −99.8% | |
| n/a | −38.7% | −12.2% | −20.7% | −30.4% | −34.2% | −34.6% | −41.8% | |
| Balance and payout | ||||||||
| n/a | n/a | 0.08 | 0.09 | 0.11 | 0.30 | 0.40 | 0.68 | |
| n/a | 66.4% | 14.2% | 17.8% | 20.5% | 33.4% | 47.3% | 58.1% | |