Closing prices at the end of each trading day, from 25 Jun 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 | 31.3 | 36.9 | 41.4 | 36.7 | 37.7 | 40.5 |
| Growth | +17.9% | +12.3% | −11.4% | +2.9% | +7.4% | |
| Operating income | 4.7 | −12.0 | −49.7 | −35.6 | −26.1 | −17.0 |
| Net income | 3.6 | −9.8 | −47.5 | −36.8 | −26.7 | −17.3 |
| Growth | −374.6% | |||||
| EPS, diluted | 0.16 | −0.61 | −1.69 | −1.16 | −0.57 | −0.32 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 56.7% | 47.8% | 42.2% | 28.1% | 19.2% | 33.2% |
| Operating margin | 14.9% | −32.5% | −119.9% | −96.9% | −69.3% | −41.9% |
| Net margin | 11.4% | −26.6% | −114.6% | −100.3% | −70.9% | −42.6% |
| Free cash flow margin | −9.5% | −78.5% | −134.1% | −72.9% | −35.8% | −24.2% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 2.5 | −9.1 | −27.4 | −18.8 | −12.4 | −8.6 |
| Capital expenditure | −5.5 | −19.9 | −28.1 | −7.9 | −1.1 | −1.1 |
| Free cash flow | −3.0 | −28.9 | −55.5 | −26.7 | −13.5 | −9.8 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 3.3 | 87.5 | 42.2 | 28.5 | 3.7 | 5.9 |
| Total debt | 0.0 | 11.9 | 22.0 | 13.3 | 13.5 | 13.1 |
| Net cash (debt) | 3.3 | 75.6 | 20.3 | 15.2 | −9.8 | −7.2 |
| Shareholders’ equity | 16.8 | 143.2 | 99.9 | 90.0 | 82.4 | 68.8 |
| Debt to equity | 0.00 | 0.08 | 0.22 | 0.15 | 0.16 | 0.19 |
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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 56.7% | 47.8% | 42.2% | 28.1% | 19.2% | 33.2% | |
| 14.9% | −32.5% | −119.9% | −96.9% | −69.3% | −41.9% | |
| 15.1% | −34.3% | −119.2% | −101.1% | −71.1% | −42.5% | |
| 11.4% | −26.6% | −114.6% | −100.3% | −70.9% | −42.6% | |
| −9.5% | −78.5% | −134.1% | −72.9% | −35.8% | −24.2% | |
| Spending | ||||||
| 4.8% | 11.7% | 18.7% | 15.2% | 7.3% | 5.4% | |
| 26.2% | 55.3% | 68.3% | 69.4% | 61.3% | 50.1% | |
| 17.5% | 53.9% | 68.0% | 21.6% | 3.0% | 2.8% | |
| 24.5% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||
| 21.3% | −6.8% | −47.5% | −40.9% | −32.5% | −25.1% | |
| 5.7% | −5.9% | −31.2% | −28.6% | −22.5% | −16.7% | |
| Balance and payout | ||||||
| 0.00 | 0.08 | 0.22 | 0.15 | 0.16 | 0.19 | |
| 16.7% | 14.0% | 34.4% | 30.0% | 30.6% | 33.6% | |