Closing prices at the end of each trading day, from 22 Apr 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 41.1 | 45.2 | 45.5 | 65.4 | 79.9 | 100.0 |
| Growth | +9.8% | +0.7% | +43.7% | +22.1% | +25.1% | |
| Operating income | −13.1 | −23.7 | −40.8 | −27.2 | −21.7 | −16.3 |
| Net income | −24.3 | −36.1 | −47.1 | −33.0 | −27.1 | −21.5 |
| Growth | ||||||
| EPS, diluted | −117.85 | −2.17 | −1.91 | −1.27 | −0.93 | −0.66 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 73.6% | 74.0% | 71.4% | 73.6% | 73.9% | 77.2% |
| Operating margin | −31.7% | −52.5% | −89.6% | −41.5% | −27.1% | −16.3% |
| Net margin | −59.0% | −79.9% | −103.4% | −50.4% | −34.0% | −21.5% |
| Free cash flow margin | −52.7% | −55.2% | −82.3% | −30.4% | −22.8% | −11.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −21.6 | −24.6 | −36.9 | −19.7 | −17.9 | −11.0 |
| Capital expenditure | −0.1 | −0.4 | −0.6 | −0.2 | −0.3 | −0.3 |
| Free cash flow | −21.7 | −25.0 | −37.5 | −19.9 | −18.3 | −11.3 |
| Growth | ||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | −49.5 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 26.4 | 19.2 | 6.6 | 18.1 | 13.4 | 21.7 |
| Total debt | 52.9 | 49.8 | 52.9 | 57.0 | 59.5 | 58.9 |
| Net cash (debt) | −26.5 | −30.7 | −46.3 | −38.9 | −46.1 | −37.2 |
| Shareholders’ equity | −147.8 | 73.5 | 34.8 | 20.7 | 8.0 | 19.0 |
| Debt to equity | n/a | 0.68 | 1.52 | 2.76 | 7.43 | 3.09 |
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 | ||||||
| 41.1 | 45.2 | 45.5 | 65.4 | 79.9 | 100.0 | |
| Growth | +9.8% | +0.7% | +43.7% | +22.1% | +25.1% | |
| 10.9 | 11.7 | 13.0 | 17.3 | 20.8 | 22.8 | |
| 30.3 | 33.4 | 32.5 | 48.1 | 59.1 | 77.2 | |
| Growth | +10.4% | −2.8% | +48.1% | +22.8% | +30.7% | |
| 15.7 | 18.2 | 21.9 | 20.8 | 23.7 | 27.9 | |
| 27.6 | 39.0 | 51.3 | 54.5 | 57.1 | 19.1 | |
| −13.1 | −23.7 | −40.8 | −27.2 | −21.7 | −16.3 | |
| Growth | ||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | |
| −24.3 | −36.1 | −47.1 | −33.0 | −27.1 | −21.5 | |
| Growth | ||||||
| Per share | ||||||
| −117.85 | −2.17 | −1.91 | −1.27 | −0.93 | −0.66 | |
| −117.85 | −2.17 | −1.91 | −1.27 | −0.93 | −0.66 | |
| Growth | ||||||
| 0.2 | 16.6 | 24.6 | 25.9 | 29.1 | 32.7 | |
| 0.2 | 16.6 | 24.6 | 25.9 | 29.1 | 32.7 | |
| Growth | +8,038.9% | +48.1% | +5.1% | +12.7% | +12.3% | |
† 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.