Closing prices at the end of each trading day, from 12 Oct 2016. 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Net income | 16.1 | 25.9 | 5.4 | 63.1 |
| Growth | +60.8% | −79.0% | +1,060.6% | |
| EPS, diluted | 0.88 | 1.39 | 0.22 | 1.93 |
| Growth | +58.0% | −84.2% | +777.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 13.4 | 33.1 | 50.3 | 57.3 |
| Capital expenditure | −1.1 | −0.3 | −0.6 | −0.3 |
| Free cash flow | 12.3 | 32.8 | 49.7 | 56.9 |
| Growth | +167.3% | +51.6% | +14.5% | |
| Buybacks | −0.6 | −0.9 | 0.0 | −3.4 |
| Dividends paid | n/a | n/a | 0.0 | −3.3 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 86.8 | 86.8 | 388.2 | 399.9 |
| Total debt | 67.8 | 102.9 | 69.7 | 33.8 |
| Net cash (debt) | 19.0 | −16.1 | 318.4 | 366.1 |
| Shareholders’ equity | 260.4 | 288.2 | 511.8 | 576.6 |
| Debt to equity | 0.26 | 0.36 | 0.14 | 0.06 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 86.8 | 86.8 | 388.2 | 399.9 | |
| 14.3 | 13.3 | 13.6 | 12.1 | |
| 37.8 | 37.8 | 111.8 | 110.9 | |
| 2,283.9 | 2,360.3 | 4,031.7 | 4,033.4 | |
| Growth | +3.3% | +70.8% | +0.0% | |
| Liabilities | ||||
| 67.8 | 102.9 | 69.7 | 33.8 | |
| calc | 67.8 | 102.9 | 69.7 | 33.8 |
| 2,023.6 | 2,072.1 | 3,519.8 | 3,456.8 | |
| Equity | ||||
| 48.5 | 70.6 | 76.0 | 135.8 | |
| 260.4 | 288.2 | 511.8 | 576.6 | |
| Growth | +10.7% | +77.6% | +12.7% | |
| Per share and net cash | ||||
| calc | 19.0 | −16.1 | 318.4 | 366.1 |
| 17.9 | 18.4 | 32.3 | 32.4 | |
| calc | 14.51 | 15.69 | 15.86 | 17.79 |
Lines marked calc are worked out here from filed figures; point at one for how.