Closing prices at the end of each trading day, from 24 Nov 2020. 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 | 166.6 | 119.1 | 260.1 | 365.9 | 398.0 | 334.3 | 300.8 |
| Growth | −28.5% | +118.4% | +40.7% | +8.8% | −16.0% | −10.0% | |
| Operating income | 13.5 | −17.2 | −39.9 | −25.8 | −130.9 | −67.8 | −20.8 |
| Net income | −1.6 | −29.2 | −378.8 | 44.2 | −100.1 | −29.1 | −9.5 |
| Growth | −326.4% | ||||||
| EPS, diluted | −0.05 | −0.85 | −3.71 | −0.23 | −0.76 | −0.36 | −0.16 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 63.9% | 56.4% | 68.6% | 68.0% | 39.0% | 54.5% | 65.3% |
| Operating margin | 8.1% | −14.4% | −15.4% | −7.1% | −32.9% | −20.3% | −6.9% |
| Net margin | −1.0% | −24.5% | −145.6% | 12.1% | −25.2% | −8.7% | −3.2% |
| Free cash flow margin | −4.2% | −13.4% | −15.2% | −32.1% | 4.5% | 4.6% | 12.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.7 | −12.4 | −28.4 | −106.6 | 21.8 | 16.1 | 37.5 |
| Capital expenditure | −8.8 | −3.5 | −11.2 | −10.8 | −3.8 | −0.8 | −0.3 |
| Free cash flow | −7.0 | −15.9 | −39.6 | −117.4 | 17.9 | 15.4 | 37.2 |
| Growth | −14.2% | +141.8% | |||||
| Buybacks | 0.0 | −0.2 | 0.0 | −160.0 | −30.2 | 0.0 | 0.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 7.3 | 9.5 | 901.9 | 568.2 | 523.0 | 370.1 | 232.7 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 552.2 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −182.1 | n/a |
| Shareholders’ equity | −1.2 | −30.6 | 298.0 | 167.1 | 59.4 | 51.8 | 61.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 10.66 | n/a |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 63.9% | 56.4% | 68.6% | 68.0% | 39.0% | 54.5% | 65.3% | |
| 8.1% | −14.4% | −15.4% | −7.1% | −32.9% | −20.3% | −6.9% | |
| −1.8% | −32.3% | −146.4% | 12.4% | −25.6% | −8.8% | −2.0% | |
| −1.0% | −24.5% | −145.6% | 12.1% | −25.2% | −8.7% | −3.2% | |
| −4.2% | −13.4% | −15.2% | −32.1% | 4.5% | 4.6% | 12.4% | |
| Spending | |||||||
| 2.8% | 2.9% | 3.2% | 2.3% | 2.5% | 1.9% | 1.9% | |
| 16.0% | 25.7% | 37.9% | 29.0% | 33.0% | 37.5% | 39.2% | |
| 5.3% | 2.9% | 4.3% | 3.0% | 1.0% | 0.2% | 0.1% | |
| n/a | n/a | n/a | 2.5% | n/a | n/a | n/a | |
| Returns | |||||||
| n/a | n/a | −127.1% | 26.5% | −168.6% | −56.2% | −15.6% | |
| n/a | −13.1% | −31.1% | 4.4% | −10.8% | −4.2% | −1.9% | |
| Balance and payout | |||||||
| n/a | n/a | n/a | n/a | n/a | 10.66 | n/a | |
| n/a | 113.4% | 75.2% | 83.3% | 93.6% | 92.4% | 87.8% | |
| n/a | n/a | n/a | n/a | 168.2% | 0.0% | 0.0% | |