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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 73.6% | 74.0% | 71.4% | 73.6% | 73.9% | 77.2% | |
| −31.7% | −52.5% | −89.6% | −41.5% | −27.1% | −16.3% | |
| −59.0% | −79.9% | −103.4% | −50.4% | −34.0% | −21.5% | |
| −52.7% | −55.2% | −82.3% | −30.4% | −22.8% | −11.3% | |
| Spending | ||||||
| 38.2% | 40.3% | 48.2% | 31.8% | 29.6% | 27.9% | |
| 67.2% | 86.2% | 112.8% | 83.3% | 71.5% | 19.1% | |
| 0.2% | 0.8% | 1.3% | 0.3% | 0.4% | 0.3% | |
| Returns | ||||||
| n/a | −49.1% | −135.4% | −159.6% | −338.7% | −112.8% | |
| −43.4% | −27.0% | −41.3% | −30.6% | −28.7% | −20.3% | |
| Balance and payout | ||||||
| n/a | 0.68 | 1.52 | 2.76 | 7.43 | 3.09 | |
| 111.5% | 45.0% | 69.5% | 80.8% | 91.5% | 82.0% | |