Closing prices at the end of each trading day, from 1 Mar 2021. 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 | 29.9 | 40.8 | 47.3 | 53.5 | 60.2 | 69.2 |
| Growth | +36.4% | +16.0% | +13.1% | +12.5% | +14.9% | |
| Operating income | −2.8 | −5.0 | −71.1 | −5.7 | −3.1 | −1.7 |
| Net income | −5.6 | −156.9 | −161.7 | 5.4 | 5.0 | 4.6 |
| Growth | −7.3% | −7.5% | ||||
| EPS, diluted | −0.10 | −2.96 | −2.37 | 0.05 | 0.05 | 0.05 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 86.7% | 85.9% | 84.9% | 80.6% | 78.0% | 77.4% |
| Operating margin | −9.5% | −12.4% | −150.3% | −10.6% | −5.2% | −2.5% |
| Net margin | −18.7% | −384.8% | −342.0% | 10.1% | 8.3% | 6.7% |
| Free cash flow margin | 6.6% | 3.4% | −7.3% | 24.8% | 20.9% | 18.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 2.2 | 1.5 | −3.3 | 13.6 | 13.0 | 13.3 |
| Capital expenditure | −0.2 | −0.2 | −0.2 | −0.3 | −0.4 | −0.4 |
| Free cash flow | 2.0 | 1.4 | −3.5 | 13.3 | 12.6 | 12.9 |
| Growth | −29.5% | −348.9% | −5.1% | +2.1% | ||
| Buybacks | −10.0 | 0.0 | 0.0 | −51.1 | 0.0 | 0.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 79.0 | 80.5 | 162.6 | 123.9 | 127.1 | 126.0 |
| Shareholders’ equity | −35.7 | −190.4 | 182.0 | 139.4 | 147.0 | 153.1 |
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 | ||||||
| 86.7% | 85.9% | 84.9% | 80.6% | 78.0% | 77.4% | |
| −9.5% | −12.4% | −150.3% | −10.6% | −5.2% | −2.5% | |
| −17.4% | −383.8% | −341.3% | 10.3% | 7.1% | 8.3% | |
| −18.7% | −384.8% | −342.0% | 10.1% | 8.3% | 6.7% | |
| 6.6% | 3.4% | −7.3% | 24.8% | 20.9% | 18.6% | |
| Spending | ||||||
| 25.3% | 24.1% | 22.2% | 21.4% | 19.9% | 22.3% | |
| 10.3% | 12.1% | 161.1% | 21.6% | 14.1% | 10.1% | |
| 0.7% | 0.4% | 0.3% | 0.5% | 0.7% | 0.6% | |
| n/a | n/a | n/a | 2.1% | −17.1% | 19.1% | |
| Returns | ||||||
| n/a | n/a | −88.9% | 3.9% | 3.4% | 3.0% | |
| n/a | −176.4% | −76.9% | 3.2% | 2.8% | 2.4% | |
| Balance and payout | ||||||
| n/a | 314.2% | 13.5% | 18.2% | 18.9% | 20.3% | |
| 505.6% | 0.0% | n/a | 384.3% | 0.0% | 0.0% | |