Closing prices at the end of each trading day, from 1 Oct 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 | 60.0 | 56.9 | 70.7 | 90.7 | 84.2 | 57.9 | 70.6 |
| Growth | −5.2% | +24.2% | +28.3% | −7.2% | −31.3% | +22.1% | |
| Operating income | −28.0 | −22.8 | −27.1 | −28.4 | −26.9 | −41.3 | −34.1 |
| Net income | −25.9 | −19.6 | −26.5 | −27.7 | −19.7 | −36.6 | −31.6 |
| Growth | |||||||
| EPS, diluted | n/a | −3.25 | −1.15 | −0.28 | −0.19 | −0.35 | −0.31 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 79.0% | 76.4% | 71.6% | 69.9% | 62.5% | 59.2% | 62.4% |
| Operating margin | −46.6% | −40.0% | −38.3% | −31.3% | −32.0% | −71.5% | −48.2% |
| Net margin | −43.2% | −34.5% | −37.5% | −30.5% | −23.4% | −63.2% | −44.7% |
| Free cash flow margin | −38.4% | −36.0% | −32.6% | −25.6% | −9.0% | −1.5% | −19.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −21.6 | −19.6 | −21.6 | −22.1 | −6.4 | 1.0 | −12.7 |
| Capital expenditure | −1.4 | −0.9 | −1.4 | −1.1 | −1.2 | −1.9 | −1.1 |
| Free cash flow | −23.0 | −20.5 | −23.1 | −23.2 | −7.5 | −0.8 | −13.8 |
| Growth | |||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −1.0 | −24.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 15.6 | 26.3 | 56.8 | 20.0 | 17.3 | 35.4 | 27.9 |
| Shareholders’ equity | −68.3 | −82.2 | 182.2 | 167.4 | 164.3 | 142.7 | 105.0 |
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 | |||||||
| 79.0% | 76.4% | 71.6% | 69.9% | 62.5% | 59.2% | 62.4% | |
| −46.6% | −40.0% | −38.3% | −31.3% | −32.0% | −71.5% | −48.2% | |
| −42.5% | −34.2% | −37.0% | −30.0% | −23.2% | −63.1% | −44.5% | |
| −43.2% | −34.5% | −37.5% | −30.5% | −23.4% | −63.2% | −44.7% | |
| −38.4% | −36.0% | −32.6% | −25.6% | −9.0% | −1.5% | −19.5% | |
| Spending | |||||||
| 87.8% | 78.6% | 66.3% | 64.2% | 57.2% | 70.0% | 60.4% | |
| 8.5% | 13.9% | 23.4% | 18.3% | 16.7% | 28.5% | 20.2% | |
| 2.4% | 1.5% | 2.0% | 1.2% | 1.4% | 3.2% | 1.5% | |
| Returns | |||||||
| n/a | n/a | −14.6% | −16.5% | −12.0% | −25.6% | −30.1% | |
| n/a | −24.8% | −13.1% | −14.1% | −10.9% | −21.3% | −23.4% | |
| Balance and payout | |||||||
| n/a | 14.9% | 10.1% | 14.4% | 9.0% | 17.1% | 22.1% | |