Closing prices at the end of each trading day, from 21 Jul 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 | 61.3 | 98.7 | 125.8 | 157.6 | 200.8 | 226.7 | 240.5 |
| Growth | +60.9% | +27.5% | +25.3% | +27.4% | +12.9% | +6.1% | |
| Operating income | −1.8 | 6.5 | −65.9 | −49.9 | −14.0 | 7.4 | 18.1 |
| Net income | −4.6 | −0.9 | −60.5 | −52.4 | −15.8 | 15.8 | 20.0 |
| Growth | +26.5% | ||||||
| EPS, diluted | n/a | −0.01 | −0.33 | −0.28 | −0.09 | 0.08 | 0.11 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 67.0% | 64.7% | 60.6% | 66.5% | 70.0% | 73.8% | n/a |
| Operating margin | −2.9% | 6.6% | −52.4% | −31.7% | −7.0% | 3.3% | 7.5% |
| Net margin | −7.5% | −0.9% | −48.1% | −33.3% | −7.9% | 7.0% | 8.3% |
| Free cash flow margin | 0.4% | 9.6% | −43.2% | −18.8% | 2.5% | 10.5% | 13.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.1 | 11.2 | −53.0 | −29.2 | 5.4 | 26.0 | 33.4 |
| Capital expenditure | −1.8 | −1.6 | −1.4 | −0.3 | −0.5 | −2.1 | −1.0 |
| Free cash flow | 0.2 | 9.5 | −54.4 | −29.6 | 4.9 | 23.9 | 32.3 |
| Growth | +3,882.0% | −671.3% | +384.6% | +35.3% | |||
| Buybacks | n/a | n/a | n/a | n/a | −35.2 | −11.2 | −59.1 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 29.8 | 58.6 | 121.0 | 24.4 | 28.0 | 18.7 | 15.7 |
| Total debt | n/a | 4.8 | 1.2 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | n/a | 53.8 | 119.8 | 24.4 | n/a | n/a | n/a |
| Shareholders’ equity | 47.1 | 75.6 | 327.2 | 272.7 | 238.7 | 254.1 | 233.5 |
| Debt to equity | n/a | 0.06 | 0.00 | 0.00 | n/a | n/a | n/a |
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 | |||||||
| 29.8 | 58.6 | 121.0 | 24.4 | 28.0 | 18.7 | 15.7 | |
| n/a | n/a | n/a | n/a | n/a | 52.5 | 61.6 | |
| 4.6 | 4.6 | 4.7 | 3.9 | 2.7 | 3.0 | 3.2 | |
| n/a | n/a | n/a | n/a | 21.8 | 22.2 | 26.3 | |
| n/a | 140.0 | 415.0 | 357.7 | 341.1 | 366.8 | n/a | |
| Growth | +196.4% | −13.8% | −4.6% | +7.5% | |||
| Liabilities | |||||||
| n/a | 4.8 | 1.2 | 0.0 | n/a | n/a | n/a | |
| calc | n/a | 4.8 | 1.2 | 0.0 | n/a | n/a | n/a |
| Equity | |||||||
| n/a | −3.4 | −64.0 | −116.4 | −130.1 | −109.8 | −89.8 | |
| 47.1 | 75.6 | 327.2 | 272.7 | 238.7 | 254.1 | 233.5 | |
| Growth | +60.6% | +332.7% | −16.7% | −12.5% | +6.4% | −8.1% | |
| Per share and net cash | |||||||
| calc | n/a | 53.8 | 119.8 | 24.4 | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.