Closing prices at the end of each trading day, from 15 Jul 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 | 27.6 | 49.0 | 71.3 | 81.1 | 79.9 | 77.4 |
| Growth | +77.1% | +45.7% | +13.6% | −1.5% | −3.1% | |
| Operating income | −32.2 | −51.5 | −84.0 | −57.3 | −50.5 | −37.1 |
| Net income | −34.7 | −63.0 | −86.2 | −55.5 | −51.5 | −38.4 |
| Growth | ||||||
| EPS, diluted | n/a | −2.36 | −1.80 | −1.14 | −1.03 | −0.74 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 66.7% | 82.4% | 82.7% | 85.3% | 85.5% | 86.2% |
| Operating margin | −116.5% | −105.2% | −117.7% | −70.7% | −63.3% | −48.0% |
| Net margin | −125.5% | −128.6% | −120.9% | −68.5% | −64.5% | −49.7% |
| Free cash flow margin | −119.9% | −109.0% | −107.9% | −59.2% | −28.5% | −38.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −32.2 | −52.5 | −76.0 | −47.2 | −22.4 | −29.7 |
| Capital expenditure | −1.0 | −0.8 | −1.0 | −0.8 | −0.4 | −0.2 |
| Free cash flow | −33.1 | −53.4 | −76.9 | −48.0 | −22.7 | −29.9 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 61.5 | 260.7 | 185.0 | 138.1 | 120.4 | 92.0 |
| Total debt | 32.0 | 32.7 | 33.3 | 33.9 | 39.4 | 40.3 |
| Net cash (debt) | 29.6 | 228.0 | 151.7 | 104.2 | 81.0 | 51.7 |
| Shareholders’ equity | −88.8 | 232.1 | 160.1 | 120.2 | 87.5 | 63.9 |
| Debt to equity | n/a | 0.14 | 0.21 | 0.28 | 0.45 | 0.63 |
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 | ||||||
| 66.7% | 82.4% | 82.7% | 85.3% | 85.5% | 86.2% | |
| −116.5% | −105.2% | −117.7% | −70.7% | −63.3% | −48.0% | |
| −125.3% | −128.2% | −120.8% | −68.4% | −64.2% | −49.7% | |
| −125.5% | −128.6% | −120.9% | −68.5% | −64.5% | −49.7% | |
| −119.9% | −109.0% | −107.9% | −59.2% | −28.5% | −38.7% | |
| Spending | ||||||
| 32.1% | 31.9% | 32.0% | 21.7% | 22.5% | 18.9% | |
| 151.0% | 155.6% | 168.3% | 134.3% | 126.2% | 115.2% | |
| 3.4% | 1.7% | 1.4% | 1.0% | 0.5% | 0.3% | |
| Returns | ||||||
| n/a | −27.1% | −53.9% | −46.2% | −58.8% | −60.1% | |
| −47.7% | −22.5% | −40.5% | −33.3% | −36.1% | −33.3% | |
| Balance and payout | ||||||
| n/a | 0.14 | 0.21 | 0.28 | 0.45 | 0.63 | |
| 60.9% | 17.2% | 24.9% | 27.9% | 38.7% | 44.5% | |