Closing prices at the end of each trading day, from 3 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 28.5 | 43.4 | 70.8 | 97.6 | 110.5 | 71.6 |
| Growth | +52.2% | +63.2% | +37.9% | +13.2% | −35.2% | |
| Operating income | −26.0 | −67.8 | −78.9 | −58.8 | −69.3 | −96.0 |
| Net income | −32.5 | −38.1 | −99.0 | −77.6 | −103.4 | 51.3 |
| Growth | ||||||
| EPS, diluted | −1.85 | −0.61 | −5.66 | −3.96 | −4.28 | 1.49 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 63.9% | 56.8% | 24.2% | 39.5% | 36.1% | 40.8% |
| Operating margin | −91.3% | −156.4% | −111.5% | −60.2% | −62.7% | −134.1% |
| Net margin | −114.1% | −87.8% | −139.9% | −79.5% | −93.6% | 71.7% |
| Free cash flow margin | −88.1% | −169.2% | −94.3% | −55.0% | −40.8% | −129.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −14.8 | −58.0 | −45.7 | −36.3 | −18.5 | −59.8 |
| Capital expenditure | −10.3 | −15.4 | −21.0 | −17.4 | −26.6 | −32.8 |
| Free cash flow | −25.1 | −73.4 | −66.7 | −53.7 | −45.0 | −92.6 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 15.6 | 109.3 | 47.2 | 29.1 | 19.2 | 24.8 |
| Total debt | 26.6 | 51.1 | 98.5 | 114.1 | 98.6 | 0.0 |
| Net cash (debt) | −11.1 | 58.1 | −51.3 | −85.0 | −79.3 | 24.8 |
| Shareholders’ equity | −48.7 | 190.2 | 91.1 | 37.8 | −11.7 | 112.9 |
| Debt to equity | n/a | 0.27 | 1.08 | 3.02 | n/a | 0.00 |
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 | ||||||
| 28.5 | 43.4 | 70.8 | 97.6 | 110.5 | 71.6 | |
| Growth | +52.2% | +63.2% | +37.9% | +13.2% | −35.2% | |
| 10.3 | 18.7 | 53.6 | 59.0 | 70.6 | 42.4 | |
| 18.2 | 24.7 | 17.1 | 38.6 | 39.9 | 29.2 | |
| Growth | +35.4% | −30.5% | +125.1% | +3.3% | −26.9% | |
| 20.8 | 31.6 | 22.1 | 27.7 | 29.2 | 36.7 | |
| 12.5 | 40.5 | 44.9 | 42.0 | 49.7 | 64.0 | |
| −26.0 | −67.8 | −78.9 | −58.8 | −69.3 | −96.0 | |
| Growth | ||||||
| −32.1 | −37.6 | −98.7 | −77.7 | −103.2 | 54.9 | |
| 0.4 | 0.5 | 0.3 | −0.1 | 0.2 | 3.6 | |
| −32.5 | −38.1 | −99.0 | −77.6 | −103.4 | 51.3 | |
| Growth | ||||||
| Per share | ||||||
| −1.85 | −0.61 | −5.66 | −3.96 | −4.28 | 1.66 | |
| −1.85 | −0.61 | −5.66 | −3.96 | −4.28 | 1.49 | |
| Growth | ||||||
| 17.6 | 62.1 | 17.5 | 19.6 | 24.2 | 30.9 | |
| 17.6 | 62.1 | 17.5 | 19.6 | 24.2 | 32.0 | |
| Growth | +252.8% | −71.9% | +12.0% | +23.4% | +32.2% | |
† 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.