Closing prices at the end of each trading day, from 30 Jul 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 | 38.2 | 76.2 | 113.7 | 119.6 | 150.0 | 187.6 | 228.9 |
| Growth | +99.6% | +49.2% | +5.2% | +25.5% | +25.0% | +22.0% | |
| Operating income | −29.4 | −22.0 | −93.9 | −83.2 | −23.2 | −4.5 | 3.2 |
| Net income | −29.1 | −22.4 | −62.7 | −79.7 | −19.2 | 1.1 | 7.8 |
| Growth | +578.8% | ||||||
| EPS, diluted | n/a | −1.67 | −0.72 | −0.51 | −0.12 | 0.01 | 0.04 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 52.7% | 65.4% | 58.7% | 50.5% | 49.6% | 45.8% | n/a |
| Operating margin | −77.1% | −28.9% | −82.6% | −69.5% | −15.5% | −2.4% | 1.4% |
| Net margin | −76.2% | −29.4% | −55.2% | −66.6% | −12.8% | 0.6% | 3.4% |
| Free cash flow margin | −55.9% | −20.1% | −58.4% | −51.4% | −11.0% | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −21.2 | −15.2 | −65.7 | −61.1 | −16.4 | 11.3 | 8.5 |
| Capital expenditure | −0.1 | −0.1 | −0.7 | −0.4 | −0.2 | n/a | n/a |
| Free cash flow | −21.3 | −15.3 | −66.4 | −61.4 | −16.5 | n/a | n/a |
| Growth | |||||||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −11.0 | −17.2 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 39.6 | 13.2 | 198.3 | 138.5 | 123.9 | 76.7 | 37.4 |
| Shareholders’ equity | −79.6 | −98.9 | 192.3 | 127.5 | 118.6 | 117.4 | 117.0 |
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 | |||||||
| 52.7% | 65.4% | 58.7% | 50.5% | 49.6% | 45.8% | n/a | |
| −77.1% | −28.9% | −82.6% | −69.5% | −15.5% | −2.4% | 1.4% | |
| −76.2% | −29.3% | −55.2% | −66.4% | −12.6% | 0.7% | 3.7% | |
| −76.2% | −29.4% | −55.2% | −66.6% | −12.8% | 0.6% | 3.4% | |
| −55.9% | −20.1% | −58.4% | −51.4% | −11.0% | n/a | n/a | |
| Spending | |||||||
| 31.4% | 12.6% | 14.0% | 18.1% | 11.4% | 5.5% | 4.2% | |
| 14.0% | 13.4% | 30.6% | 30.3% | 14.2% | 12.0% | 9.5% | |
| 0.4% | 0.2% | 0.6% | 0.3% | 0.1% | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 7.6% | 6.9% | |
| Returns | |||||||
| n/a | n/a | −32.6% | −62.5% | −16.2% | 1.0% | 6.7% | |
| n/a | −68.0% | −28.1% | −51.0% | −13.5% | 0.8% | 5.8% | |
| Balance and payout | |||||||
| n/a | 62.3% | 14.0% | 18.4% | 16.6% | 15.3% | 13.2% | |