Closing prices at the end of each trading day, from 23 Apr 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 39.4 | 57.4 | 94.4 | 141.8 | 187.1 | 209.4 | 212.7 |
| Growth | +45.5% | +64.6% | +50.2% | +31.9% | +11.9% | +1.6% | |
| Operating income | −3.5 | 0.9 | −16.5 | −34.8 | −51.4 | −55.7 | −54.2 |
| Net income | −4.3 | −3.7 | −20.6 | −42.8 | −49.5 | −55.7 | −59.0 |
| Growth | |||||||
| EPS, diluted | n/a | −0.12 | −0.43 | −0.77 | −0.81 | −0.90 | −0.93 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 80.6% | 78.3% | 82.1% | 82.0% | 81.2% | 80.4% | 79.8% |
| Operating margin | −9.0% | 1.5% | −17.5% | −24.6% | −27.5% | −26.6% | −25.5% |
| Net margin | −10.8% | −6.4% | −21.8% | −30.2% | −26.5% | −26.6% | −27.7% |
| Free cash flow margin | −22.5% | −9.7% | −21.1% | −32.1% | −24.6% | −23.3% | −13.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −7.7 | −4.5 | −17.2 | −30.6 | −34.6 | −37.2 | −16.0 |
| Capital expenditure | −1.2 | −1.1 | −2.7 | −14.8 | −11.5 | −11.6 | −13.5 |
| Free cash flow | −8.9 | −5.6 | −19.9 | −45.5 | −46.0 | −48.8 | −29.5 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 12.1 | 18.1 | 105.8 | 19.5 | 13.0 | 11.4 | 10.7 |
| Total debt | n/a | 31.0 | 29.4 | 52.7 | 53.0 | 53.3 | 55.6 |
| Net cash (debt) | n/a | −12.9 | 76.5 | −33.2 | −40.0 | −42.0 | −44.9 |
| Shareholders’ equity | 3.2 | 0.8 | 93.1 | 60.5 | 137.9 | 112.9 | 87.3 |
| Debt to equity | n/a | 39.92 | 0.32 | 0.87 | 0.38 | 0.47 | 0.64 |
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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 12.1 | 18.1 | 105.8 | 19.5 | 13.0 | 11.4 | 10.7 | |
| n/a | 14.5 | 18.6 | 29.2 | 38.1 | 40.8 | 42.2 | |
| n/a | 7.8 | 10.6 | 19.3 | 29.2 | 39.3 | 36.0 | |
| n/a | 0.8 | 2.8 | 15.3 | 22.3 | 26.0 | 29.8 | |
| n/a | n/a | n/a | 0.0 | 12.8 | 12.8 | 12.8 | |
| n/a | 41.8 | 140.8 | 159.0 | 251.9 | 217.1 | 190.6 | |
| Growth | +236.8% | +12.9% | +58.4% | −13.8% | −12.2% | ||
| Liabilities | |||||||
| n/a | 1.8 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 29.2 | 29.4 | 52.7 | 53.0 | 53.3 | 55.6 | |
| calc | n/a | 31.0 | 29.4 | 52.7 | 53.0 | 53.3 | 55.6 |
| n/a | 41.0 | 47.7 | 98.5 | 114.0 | 104.2 | 103.2 | |
| Equity | |||||||
| n/a | −21.4 | −41.9 | −84.7 | −134.2 | −190.0 | −249.0 | |
| 3.2 | 0.8 | 93.1 | 60.5 | 137.9 | 112.9 | 87.3 | |
| Growth | −75.5% | +11,893.9% | −35.0% | +127.9% | −18.2% | −22.6% | |
| Per share and net cash | |||||||
| calc | n/a | −12.9 | 76.5 | −33.2 | −40.0 | −42.0 | −44.9 |
| n/a | n/a | 54.2 | 55.6 | 61.7 | 62.6 | 64.6 | |
| calc | n/a | n/a | 1.72 | 1.09 | 2.23 | 1.80 | 1.35 |
Lines marked calc are worked out here from filed figures; point at one for how.