Closing prices at the end of each trading day, from 30 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 14.7 | 22.6 | 49.0 | 89.1 | 139.9 | 134.5 |
| Growth | +53.9% | +116.9% | +81.8% | +57.1% | −3.9% | |
| Operating income | −35.4 | −52.8 | −63.3 | −50.1 | −36.9 | −48.2 |
| Net income | 27.6 | −48.7 | −66.8 | −48.6 | −27.5 | −38.9 |
| Growth | −276.6% | |||||
| EPS, diluted | 0.15 | −3.57 | −2.41 | −1.41 | −0.71 | −0.95 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 11.6% | 20.0% | 43.5% | 60.4% | 70.7% | 76.6% |
| Operating margin | −241.3% | −233.6% | −129.2% | −56.2% | −26.3% | −35.8% |
| Net margin | 187.9% | −215.5% | −136.2% | −54.6% | −19.6% | −29.0% |
| Free cash flow margin | −257.1% | −206.5% | −125.0% | −52.1% | −16.0% | −14.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −35.2 | −44.7 | −58.9 | −41.6 | −16.9 | −15.5 |
| Capital expenditure | −2.5 | −1.9 | −2.4 | −4.8 | −5.4 | −3.8 |
| Free cash flow | −37.7 | −46.6 | −61.2 | −46.4 | −22.4 | −19.3 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 14.0 | 24.4 | 11.8 | 9.7 | 16.7 | 19.9 |
| Total debt | 24.4 | 39.8 | 40.2 | 0.0 | n/a | n/a |
| Net cash (debt) | −10.4 | −15.4 | −28.3 | 9.7 | n/a | n/a |
| Shareholders’ equity | −430.6 | 138.2 | 89.9 | 160.4 | 281.2 | 275.7 |
| Debt to equity | n/a | 0.29 | 0.45 | 0.00 | n/a | n/a |
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 | ||||||
| 14.7 | 22.6 | 49.0 | 89.1 | 139.9 | 134.5 | |
| Growth | +53.9% | +116.9% | +81.8% | +57.1% | −3.9% | |
| 13.0 | 18.1 | 27.7 | 35.3 | 41.0 | 31.5 | |
| 1.7 | 4.5 | 21.3 | 53.8 | 98.9 | 103.0 | |
| Growth | +164.9% | +372.2% | +152.1% | +84.0% | +4.1% | |
| 21.9 | 24.5 | 26.0 | 29.1 | 34.4 | 38.5 | |
| 15.2 | 32.8 | 58.7 | 74.8 | 101.4 | 112.7 | |
| −35.4 | −52.8 | −63.3 | −50.1 | −36.9 | −48.2 | |
| Growth | ||||||
| 27.6 | −48.7 | −66.7 | −48.6 | −27.4 | −38.9 | |
| 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | |
| 27.6 | −48.7 | −66.8 | −48.6 | −27.5 | −38.9 | |
| Growth | −276.6% | |||||
| Per share | ||||||
| 0.91 | −3.57 | −2.41 | −1.41 | −0.71 | −0.95 | |
| 0.15 | −3.57 | −2.41 | −1.41 | −0.71 | −0.95 | |
| Growth | −2,480.0% | |||||
| 3.7 | 13.6 | 27.7 | 34.5 | 38.9 | 40.9 | |
| 5.5 | 13.6 | 27.7 | 34.5 | 38.9 | 40.9 | |
| Growth | +146.3% | +103.0% | +24.6% | +12.8% | +5.1% | |
† The diluted share count jumps at 2021 and 2022, 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.