Closing prices at the end of each trading day, from 4 Nov 2020. 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 | 196.2 | 179.3 | 212.2 | 234.7 | 202.6 | 305.5 | 427.5 |
| Growth | −8.6% | +18.3% | +10.6% | −13.7% | +50.8% | +40.0% | |
| Operating income | −30.4 | −242.0 | −446.1 | −667.7 | −180.6 | −23.2 | −13.1 |
| Net income | −29.7 | −241.3 | −245.4 | −549.0 | −175.8 | −52.3 | −21.0 |
| Growth | |||||||
| EPS, diluted | −264,056.00 | −47,036.00 | −2.27 | −53.63 | −7.23 | −1.94 | −0.73 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 42.2% | 2.2% | −7.8% | −11.4% | 44.4% | 63.6% | 69.7% |
| Operating margin | −15.5% | −134.9% | −210.3% | −284.5% | −89.2% | −7.6% | −3.1% |
| Net margin | −15.1% | −134.6% | −115.6% | −233.9% | −86.8% | −17.1% | −4.9% |
| Free cash flow margin | −15.6% | −65.4% | −94.2% | −139.0% | −91.5% | −11.1% | 3.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.7 | −93.1 | −190.4 | −319.2 | −180.1 | −28.5 | 33.3 |
| Capital expenditure | −11.9 | −24.1 | −9.4 | −7.2 | −5.3 | −5.5 | −19.0 |
| Free cash flow | −30.7 | −117.2 | −199.8 | −326.3 | −185.4 | −34.0 | 14.3 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 115.0 | 108.1 | 400.6 | 123.9 | 99.7 | 85.2 | 105.0 |
| Total debt | n/a | 20.7 | 11.0 | 11.0 | 53.2 | 53.1 | 52.7 |
| Net cash (debt) | n/a | 87.4 | 389.6 | 112.9 | 46.5 | 32.1 | 52.3 |
| Shareholders’ equity | −88.7 | −330.1 | 388.1 | 253.7 | 228.0 | 245.2 | 308.2 |
| Debt to equity | n/a | n/a | 0.03 | 0.04 | 0.23 | 0.22 | 0.17 |
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 | |||||||
| 196.2 | 179.3 | 212.2 | 234.7 | 202.6 | 305.5 | 427.5 | |
| Growth | −8.6% | +18.3% | +10.6% | −13.7% | +50.8% | +40.0% | |
| 113.4 | 175.3 | 228.8 | 261.4 | 112.6 | 111.1 | 129.4 | |
| 82.8 | 4.0 | −16.6 | −26.8 | 90.0 | 194.4 | 298.2 | |
| Growth | −95.1% | −512.4% | +116.0% | +53.4% | |||
| 34.9 | 72.7 | 105.2 | 86.2 | 58.3 | 45.7 | 72.0 | |
| 29.5 | 100.7 | 206.0 | 216.2 | 139.0 | 104.5 | 150.8 | |
| −30.4 | −242.0 | −446.1 | −667.7 | −180.6 | −23.2 | −13.1 | |
| Growth | |||||||
| −29.7 | −241.3 | −245.4 | −598.0 | −176.7 | −52.6 | −21.1 | |
| 0.0 | 0.0 | 0.0 | −49.1 | −0.9 | −0.3 | −0.1 | |
| −29.7 | −241.3 | −245.4 | −549.0 | −175.8 | −52.3 | −21.0 | |
| Growth | |||||||
| Per share | |||||||
| −264,056.00 | −47,036.00 | −2.27 | −53.63 | −7.23 | −1.94 | −0.73 | |
| −264,056.00 | −47,036.00 | −2.27 | −53.63 | −7.23 | −1.94 | −0.73 | |
| Growth | |||||||
| 0.0 | 0.0 | 108.1 | 10.2 | 24.3 | 26.9 | 28.6 | |
| 0.0 | 0.0 | 108.1 | 10.2 | 24.3 | 26.9 | 28.6 | |
| Growth | +4,037.9% | +2,106,262.1% | −90.5% | +137.5% | +10.6% | +6.5% | |
† The diluted share count jumps at 2020 and 2021 and 2022 and 2023, 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.