Closing prices at the end of each trading day, from 5 Dec 2019. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 13.3 | 15.5 | 21.6 | 28.7 | 19.5 | 22.2 | 21.0 |
| Growth | +16.6% | +39.6% | +33.3% | −32.2% | +13.9% | −5.7% | |
| Operating income | −12.4 | −11.1 | −18.2 | −27.4 | −48.3 | −51.2 | −51.9 |
| Net income | −12.9 | −11.8 | −19.1 | −23.6 | −37.9 | −41.1 | −44.6 |
| Growth | |||||||
| EPS, diluted | −0.23 | −0.17 | −0.21 | −0.23 | −0.37 | −0.39 | −0.42 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 144.2% | 151.5% | 140.2% | 136.2% | 187.4% | 141.9% | 127.9% |
| Operating margin | −93.7% | −71.6% | −84.3% | −95.2% | −247.7% | −230.5% | −247.6% |
| Net margin | −97.3% | −76.5% | −88.5% | −82.0% | −194.5% | −184.8% | −213.0% |
| Free cash flow margin | −76.0% | −70.2% | −67.3% | −115.7% | −130.2% | −131.7% | −172.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.8 | −8.8 | −10.7 | −14.8 | −21.7 | −27.6 | −34.4 |
| Capital expenditure | −1.3 | −2.1 | −3.8 | −18.5 | −3.7 | −1.7 | −1.8 |
| Free cash flow | −10.1 | −10.9 | −14.5 | −33.3 | −25.4 | −29.3 | −36.2 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 15.2 | 18.8 | 47.8 | 11.1 | 46.5 | 27.9 | 20.1 |
| Shareholders’ equity | 13.6 | 33.2 | 262.9 | 254.0 | 232.2 | 206.3 | 171.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 15.2 | 18.8 | 47.8 | 11.1 | 46.5 | 27.9 | 20.1 | |
| n/a | 5.2 | 6.9 | 11.2 | 5.8 | 4.7 | 3.5 | |
| n/a | 4.3 | 5.2 | 8.6 | 12.2 | 8.9 | 7.5 | |
| n/a | 4.5 | 7.7 | 23.7 | 23.5 | 19.7 | 17.5 | |
| n/a | 51.8 | 284.1 | 286.7 | 268.3 | 239.5 | 202.5 | |
| Growth | +448.7% | +0.9% | −6.4% | −10.7% | −15.4% | ||
| Liabilities | |||||||
| n/a | 18.6 | 21.2 | 32.7 | 36.1 | 33.2 | 31.0 | |
| Equity | |||||||
| n/a | −95.2 | −114.3 | −137.9 | −175.8 | −216.9 | −261.5 | |
| 13.6 | 33.2 | 262.9 | 254.0 | 232.2 | 206.3 | 171.5 | |
| Growth | +144.3% | +691.3% | −3.4% | −8.6% | −11.2% | −16.9% | |
| Per share and net cash | |||||||
| n/a | 77.4 | 101.2 | 102.4 | 104.0 | 105.7 | 106.8 | |
| calc | n/a | 0.43 | 2.60 | 2.48 | 2.23 | 1.95 | 1.61 |
Lines marked calc are worked out here from filed figures; point at one for how.