Closing prices at the end of each trading day, from 19 Mar 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | n/a | 74.7 | 63.9 | 45.7 | 24.6 |
| Growth | −14.4% | −28.6% | −46.2% | ||
| Net income | 21.0 | 35.9 | 21.0 | 16.8 | −20.7 |
| Growth | +71.1% | −41.7% | −19.9% | −223.2% | |
| EPS, diluted | 1.52 | 1.79 | 1.02 | 0.78 | −0.95 |
| Growth | +17.8% | −43.0% | −23.5% | −221.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net margin | n/a | 48.1% | 32.8% | 36.8% | −84.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 9.5 | 31.3 | 21.2 | 21.6 | 11.2 |
| Dividends paid | −14.4 | −41.6 | n/a | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 109.2 | 140.4 | 90.4 | 103.6 | 38.6 |
| Shareholders’ equity | 273.1 | 339.1 | 320.1 | 201.4 | 175.6 |
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 | |||||
| 109.2 | 140.4 | 90.4 | 103.6 | 38.6 | |
| 464.8 | 519.2 | 466.6 | 402.1 | 275.6 | |
| Growth | +11.7% | −10.1% | −13.8% | −31.5% | |
| Liabilities | |||||
| 191.8 | 180.1 | 146.5 | 200.7 | 100.0 | |
| Equity | |||||
| −1.1 | −10.0 | −30.0 | −50.7 | −83.4 | |
| 273.1 | 339.1 | 320.1 | 201.4 | 175.6 | |
| Growth | +24.2% | −5.6% | −37.1% | −12.8% | |
| Per share and net cash | |||||
| 16.4 | 20.4 | 20.5 | 22.3 | 23.5 | |
| calc | 16.61 | 16.65 | 15.64 | 9.02 | 7.46 |
Lines marked calc are worked out here from filed figures; point at one for how.