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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 55.5% | 55.0% | 55.5% | 50.4% | 51.3% | 50.6% | |
| −21.6% | −52.3% | −75.5% | −85.1% | −120.2% | −70.1% | |
| n/a | n/a | −71.6% | −72.9% | −111.3% | −59.3% | |
| −47.7% | −52.5% | −71.6% | −72.5% | −151.2% | 34.7% | |
| 15.3% | −70.7% | −49.0% | −54.0% | −64.6% | −43.9% | |
| Spending | ||||||
| 30.6% | 31.0% | 37.4% | 43.6% | 31.4% | 27.7% | |
| 46.5% | 76.4% | 93.7% | 91.7% | 82.6% | 68.6% | |
| 0.0% | 1.7% | 4.4% | 4.1% | 1.3% | 1.7% | |
| Returns | ||||||
| −9.2% | −10.3% | −17.6% | −22.0% | −63.0% | 13.6% | |
| −7.2% | −8.5% | −13.8% | −17.9% | −45.3% | 10.3% | |
| Balance and payout | ||||||
| 0.11 | 0.07 | 0.08 | n/a | n/a | n/a | |
| 22.2% | 17.7% | 21.4% | 18.5% | 28.1% | 24.4% | |