Closing prices at the end of each trading day, from 15 Nov 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 | 187.5 | 203.0 | 252.5 | 324.2 | 393.4 | 502.7 |
| Growth | +8.3% | +24.4% | +28.4% | +21.3% | +27.8% | |
| Operating income | −8.2 | −45.9 | −82.0 | −77.0 | −60.1 | −36.1 |
| Net income | −14.3 | −10.9 | 0.2 | −83.1 | −64.7 | −60.6 |
| Growth | −54,750.0% | |||||
| EPS, diluted | −0.24 | −0.16 | −0.21 | −0.92 | −0.71 | −0.54 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −4.4% | −22.6% | −32.5% | −23.8% | −15.3% | −7.2% |
| Net margin | −7.6% | −5.4% | 0.1% | −25.6% | −16.4% | −12.1% |
| Free cash flow margin | −0.4% | −17.5% | −26.6% | −12.6% | −7.7% | −5.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 0.5 | −32.7 | −61.8 | −36.3 | −26.5 | −24.6 |
| Capital expenditure | −1.2 | −2.8 | −5.5 | −4.6 | −3.8 | −3.2 |
| Free cash flow | −0.7 | −35.5 | −67.3 | −40.9 | −30.3 | −27.8 |
| Growth | ||||||
| Buybacks | n/a | 0.0 | −9.0 | −1.0 | 0.0 | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.9 | 115.2 | 14.0 | 33.5 | 49.7 | 33.6 |
| Total debt | 11.9 | 0.2 | 80.6 | 86.8 | 93.1 | 77.4 |
| Net cash (debt) | −11.0 | 115.0 | −66.6 | −53.3 | −43.5 | −43.8 |
| Shareholders’ equity | 28.1 | 104.2 | 123.2 | 57.0 | 3.6 | −15.7 |
| Debt to equity | 0.42 | 0.00 | 0.65 | 1.52 | 25.95 | 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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 0.9 | 115.2 | 14.0 | 33.5 | 49.7 | 33.6 | |
| 17.1 | 20.0 | 39.8 | 42.4 | 48.3 | 59.0 | |
| 4.4 | 6.4 | 9.3 | 13.7 | 10.0 | 16.9 | |
| 2.1 | 4.2 | 8.5 | 10.9 | 11.9 | 10.7 | |
| 14.2 | 26.6 | 21.4 | 7.2 | 7.2 | 7.2 | |
| 65.7 | 203.4 | 261.7 | 209.2 | 172.7 | 164.7 | |
| Growth | +209.7% | +28.6% | −20.0% | −17.5% | −4.7% | |
| Liabilities | ||||||
| 5.4 | 0.2 | 0.0 | n/a | n/a | n/a | |
| 6.6 | 0.0 | 80.6 | 86.8 | 93.1 | 77.4 | |
| calc | 11.9 | 0.2 | 80.6 | 86.8 | 93.1 | 77.4 |
| 37.6 | 99.3 | 138.5 | 152.2 | 169.1 | 180.4 | |
| Equity | ||||||
| −52.3 | −63.2 | −63.1 | −146.2 | −210.8 | −271.4 | |
| 28.1 | 104.2 | 123.2 | 57.0 | 3.6 | −15.7 | |
| Growth | +270.7% | +18.3% | −53.7% | −93.7% | −538.0% | |
| Per share and net cash | ||||||
| calc | −11.0 | 115.0 | −66.6 | −53.3 | −43.5 | −43.8 |
| 5.8 | 73.2 | 73.3 | 74.1 | 75.7 | 98.9 | |
| calc | 4.89 | 1.42 | 1.68 | 0.77 | 0.05 | −0.16 |
Lines marked calc are worked out here from filed figures; point at one for how.