Closing prices at the end of each trading day, from 29 Jul 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 130.6 | 169.7 | 229.1 | 261.2 | 297.6 | 327.5 | 344.6 |
| Growth | +30.0% | +35.0% | +14.0% | +13.9% | +10.0% | +5.2% | |
| Operating income | −13.9 | −6.8 | −55.9 | −109.3 | −76.8 | −47.9 | −34.0 |
| Net income | −14.2 | −11.3 | −179.4 | −104.7 | −59.0 | −34.9 | −27.6 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | n/a | 0.62 | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 50.3% | 54.7% | 53.7% | 51.7% | 51.2% | 52.2% | 51.7% |
| Operating margin | −10.6% | −4.0% | −24.4% | −41.9% | −25.8% | −14.6% | −9.9% |
| Net margin | −10.9% | −6.7% | −78.3% | −40.1% | −19.8% | −10.7% | −8.0% |
| Free cash flow margin | 1.3% | −2.7% | −14.2% | −12.4% | 2.0% | 11.9% | 9.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.8 | −3.1 | −20.3 | −26.3 | 7.3 | 39.7 | 33.9 |
| Capital expenditure | −2.1 | −1.5 | −12.3 | −6.1 | −1.4 | −0.6 | −0.8 |
| Free cash flow | 1.7 | −4.6 | −32.5 | −32.4 | 5.9 | 39.1 | 33.1 |
| Growth | −367.5% | +559.3% | −15.3% | ||||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −13.2 | −141.1 | −106.2 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 69.7 | 103.6 | 418.1 | 188.7 | 440.8 | 371.1 | 162.2 |
| Shareholders’ equity | −40.6 | −44.0 | 527.6 | 494.4 | 491.7 | 382.3 | 294.8 |
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 | |||||||
| 69.7 | 103.6 | 418.1 | 188.7 | 440.8 | 371.1 | 162.2 | |
| n/a | 37.2 | 35.5 | 37.5 | 46.9 | 47.8 | 48.5 | |
| n/a | 4.6 | 17.0 | 18.6 | 15.6 | 12.7 | 11.0 | |
| n/a | 180.6 | 600.6 | 607.0 | 601.9 | 495.9 | 410.6 | |
| Growth | +232.6% | +1.1% | −0.8% | −17.6% | −17.2% | ||
| Liabilities | |||||||
| n/a | 64.3 | 71.8 | 112.5 | 110.2 | 113.6 | 115.8 | |
| Equity | |||||||
| n/a | −67.7 | −247.8 | −352.5 | −411.6 | −446.5 | −474.1 | |
| −40.6 | −44.0 | 527.6 | 494.4 | 491.7 | 382.3 | 294.8 | |
| Growth | −6.3% | −0.5% | −22.3% | −22.9% | |||