Closing prices at the end of each trading day, from 18 Dec 2020. 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 | 26.9 | 42.2 | 46.9 | 50.2 | 47.7 | 56.2 |
| Growth | +56.9% | +11.0% | +7.2% | −4.9% | +17.7% | |
| Operating income | −5.8 | −22.1 | −35.4 | −42.8 | −57.4 | −39.4 |
| Net income | −12.8 | −22.2 | −33.6 | −36.4 | −72.2 | 19.5 |
| Growth | ||||||
| EPS, diluted | −2.35 | −0.79 | −1.07 | −1.13 | −2.12 | 0.54 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 55.5% | 55.0% | 55.5% | 50.4% | 51.3% | 50.6% |
| Operating margin | −21.6% | −52.3% | −75.5% | −85.1% | −120.2% | −70.1% |
| Net margin | −47.7% | −52.5% | −71.6% | −72.5% | −151.2% | 34.7% |
| Free cash flow margin | 15.3% | −70.7% | −49.0% | −54.0% | −64.6% | −43.9% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 4.1 | −29.1 | −20.9 | −25.1 | −30.2 | −23.7 |
| Capital expenditure | −0.0 | −0.7 | −2.0 | −2.0 | −0.6 | −1.0 |
| Free cash flow | 4.1 | −29.8 | −23.0 | −27.1 | −30.8 | −24.6 |
| Growth | −823.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 159.2 | 224.1 | 188.4 | 121.0 | 44.0 | 70.5 |
| Total debt | 14.8 | 15.0 | 15.0 | n/a | n/a | n/a |
| Net cash (debt) | 144.4 | 209.1 | 173.4 | n/a | n/a | n/a |
| Shareholders’ equity | 139.0 | 214.6 | 190.6 | 165.5 | 114.6 | 143.7 |
| Debt to equity | 0.11 | 0.07 | 0.08 | n/a | 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 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 26.9 | 42.2 | 46.9 | 50.2 | 47.7 | 56.2 | |
| Growth | +56.9% | +11.0% | +7.2% | −4.9% | +17.7% | |
| 12.0 | 19.0 | 20.8 | 24.9 | 23.2 | 27.8 | |
| 14.9 | 23.2 | 26.0 | 25.3 | 24.5 | 28.4 | |
| Growth | +55.7% | +12.0% | −2.7% | −3.2% | +16.0% | |
| 8.2 | 13.1 | 17.5 | 21.9 | 15.0 | 15.6 | |
| 12.5 | 32.2 | 43.9 | 46.1 | 39.5 | 38.5 | |
| −5.8 | −22.1 | −35.4 | −42.8 | −57.4 | −39.4 | |
| Growth | ||||||
| n/a | n/a | −33.6 | −36.6 | −53.1 | −33.3 | |
| n/a | n/a | 0.0 | −0.2 | −0.3 | −0.1 | |
| −12.8 | −22.2 | −33.6 | −36.4 | −72.2 | 19.5 | |
| Growth | ||||||
| Per share | ||||||
| −2.35 | −0.79 | −1.07 | −1.13 | −2.12 | 0.54 | |
| −2.35 | −0.79 | −1.07 | −1.13 | −2.12 | 0.54 | |
| Growth | ||||||
| 5.5 | 28.0 | 31.5 | 32.2 | 34.1 | 35.9 | |
| 5.5 | 28.0 | 31.5 | 32.2 | 34.1 | 35.9 | |
| Growth | +409.7% | +12.6% | +2.4% | +5.7% | +5.3% | |
† The diluted share count jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.