Closing prices at the end of each trading day, from 14 Sep 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | n/a | 44.7 | 66.4 | 111.9 | 235.2 |
| Growth | +48.5% | +68.6% | +110.2% | ||
| Operating income | n/a | 33.7 | 24.1 | −0.9 | 88.8 |
| Net income | 15.8 | 31.7 | 9.5 | −24.0 | 36.5 |
| Growth | +100.0% | −70.0% | −351.8% | ||
| EPS, diluted | n/a | 0.63 | 0.16 | −0.34 | 0.36 |
| Growth | −74.6% | −312.5% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | n/a | 86.8% | 90.2% | 89.8% | 87.7% |
| Operating margin | n/a | 75.3% | 36.3% | −0.8% | 37.7% |
| Net margin | n/a | 70.9% | 14.3% | −21.4% | 15.5% |
| Free cash flow margin | n/a | 23.9% | −96.7% | −187.3% | −11.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −1.2 | 10.7 | −64.0 | −208.8 | −25.7 |
| Capital expenditure | n/a | 0.0 | −0.2 | −0.8 | −0.9 |
| Free cash flow | n/a | 10.7 | −64.2 | −209.6 | −26.6 |
| Growth | −700.7% | ||||
| Buybacks | n/a | 0.0 | −1.3 | −10.7 | −43.8 |
| Dividends paid | n/a | n/a | n/a | 0.0 | −19.6 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.1 | 30.1 | 25.6 | 131.9 | 38.1 |
| Total debt | n/a | 0.0 | 0.0 | 380.8 | 405.8 |
| Net cash (debt) | n/a | 30.1 | 25.6 | −248.9 | −367.7 |
| Shareholders’ equity | −28.2 | −18.4 | 164.1 | 423.3 | 418.5 |
| Debt to equity | n/a | n/a | 0.00 | 0.90 | 0.97 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 0.1 | 30.1 | 25.6 | 131.9 | 38.1 | |
| n/a | 0.0 | 0.4 | 1.0 | 1.6 | |
| n/a | 0.0 | 140.3 | 238.3 | 252.8 | |
| 346.0 | 59.1 | 331.8 | 874.2 | 902.2 | |
| Growth | −82.9% | +461.5% | +163.4% | +3.2% | |
| Liabilities | |||||
| n/a | 0.0 | 0.0 | 38.4 | 115.9 | |
| n/a | n/a | n/a | 342.4 | 289.9 | |
| calc | n/a | 0.0 | 0.0 | 380.8 | 405.8 |
| 29.2 | 30.9 | 167.8 | 450.9 | 478.7 | |
| Equity | |||||
| −28.3 | 25.5 | −34.7 | −57.9 | −41.6 | |
| −28.2 | −18.4 | 164.1 | 423.3 | 418.5 | |
| Growth | +158.0% | −1.1% | |||
| Per share and net cash | |||||
| calc | n/a | 30.1 | 25.6 | −248.9 | −367.7 |
| n/a | 50.4 | 63.2 | 95.7 | 97.5 | |
| calc | n/a | −0.37 | 2.59 | 4.42 | 4.29 |
Lines marked calc are worked out here from filed figures; point at one for how.