Closing prices at the end of each trading day, from 26 Mar 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 163.8 | 186.0 | 251.8 | 288.4 | 258.5 | 260.0 | 310.8 |
| Growth | +13.6% | +35.4% | +14.5% | −10.4% | +0.6% | +19.5% | |
| Operating income | −36.8 | −46.6 | −62.4 | −89.5 | −53.0 | −40.6 | −21.7 |
| Net income | −38.2 | −47.9 | −63.2 | −92.3 | −71.2 | −77.0 | −20.2 |
| Growth | |||||||
| EPS, diluted | −3.72 | −4.14 | −0.82 | −0.92 | −0.68 | −0.69 | −0.17 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 68.7% | 68.9% | 70.7% | 66.7% | 76.8% | 79.7% | 79.4% |
| Operating margin | −22.5% | −25.0% | −24.8% | −31.0% | −20.5% | −15.6% | −7.0% |
| Net margin | −23.3% | −25.7% | −25.1% | −32.0% | −27.6% | −29.6% | −6.5% |
| Free cash flow margin | −12.0% | −20.7% | −21.8% | −33.1% | −13.8% | −0.6% | 0.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −10.1 | −19.1 | −35.0 | −52.1 | −22.6 | 4.9 | 10.7 |
| Capital expenditure | −9.5 | −19.4 | −19.8 | −43.3 | −13.1 | −6.6 | −10.5 |
| Free cash flow | −19.6 | −38.5 | −54.8 | −95.4 | −35.7 | −1.7 | 0.2 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 87.9 | 64.5 | 84.6 | 38.0 | 54.3 | 31.9 | 38.6 |
| Total debt | n/a | 34.5 | 35.3 | 29.7 | 25.8 | 22.0 | 18.2 |
| Net cash (debt) | n/a | 30.0 | 49.2 | 8.4 | 28.5 | 9.8 | 20.5 |
| Shareholders’ equity | −183.2 | −222.2 | 205.7 | 140.0 | 103.9 | 56.3 | 59.2 |
| Debt to equity | n/a | n/a | 0.17 | 0.21 | 0.25 | 0.39 | 0.31 |
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 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| 163.8 | 186.0 | 251.8 | 288.4 | 258.5 | 260.0 | 310.8 | |
| Growth | +13.6% | +35.4% | +14.5% | −10.4% | +0.6% | +19.5% | |
| 51.3 | 57.9 | 73.7 | 96.0 | 60.0 | 52.9 | 64.1 | |
| 112.5 | 128.1 | 178.1 | 192.3 | 198.5 | 207.1 | 246.8 | |
| Growth | +13.9% | +39.0% | +8.0% | +3.2% | +4.4% | +19.1% | |
| 19.0 | 20.7 | 28.7 | 37.6 | 32.6 | 31.3 | 32.1 | |
| 22.3 | 28.6 | 48.8 | 61.8 | 56.7 | 56.9 | 56.7 | |
| −36.8 | −46.6 | −62.4 | −89.5 | −53.0 | −40.6 | −21.7 | |
| Growth | |||||||
| −38.2 | −47.8 | −63.1 | −92.2 | −52.3 | −40.0 | −20.2 | |
| 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | |
| −38.2 | −47.9 | −63.2 | −92.3 | −71.2 | −77.0 | −20.2 | |
| Growth | |||||||
| Per share | |||||||
| −3.72 | −4.14 | −0.82 | −0.92 | −0.68 | −0.69 | −0.17 | |
| −3.72 | −4.14 | −0.82 | −0.92 | −0.68 | −0.69 | −0.17 | |
| Growth | |||||||
| 10.3 | 11.6 | 77.1 | 99.8 | 104.9 | 112.0 | 121.7 | |
| 10.3 | 11.6 | 77.1 | 99.8 | 104.9 | 112.0 | 121.7 | |
| Growth | +12.7% | +566.6% | +29.5% | +5.1% | +6.8% | +8.7% | |
† The diluted share count jumps at 2021, 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.