Closing prices at the end of each trading day, from 28 Sep 2022. 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 | 14.6 | 34.1 | 41.1 | 50.2 | 68.7 |
| Growth | +133.4% | +20.4% | +22.2% | +36.9% | |
| Operating income | 0.4 | −9.9 | n/a | n/a | n/a |
| Net income | 34.3 | −1.0 | −15.8 | −12.1 | −32.6 |
| Growth | −102.9% | ||||
| EPS, diluted | 8.93 | −0.26 | −1.30 | −1.10 | −3.02 |
| Growth | −102.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 2.7% | −29.1% | n/a | n/a | n/a |
| Net margin | 234.6% | −2.9% | −38.4% | −24.1% | −47.4% |
| Free cash flow margin | 55.4% | −44.4% | 10.6% | −0.5% | 15.1% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 9.8 | 3.5 | 13.9 | 9.1 | 27.8 |
| Capital expenditure | −1.7 | −18.6 | −9.5 | −9.3 | −17.4 |
| Free cash flow | 8.1 | −15.2 | 4.4 | −0.3 | 10.4 |
| Growth | −286.9% | −105.8% | |||
| Dividends paid | n/a | n/a | n/a | −3.9 | −1.5 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 129.4 | 78.4 | 80.2 | 115.2 | 169.6 |
| Total debt | 63.0 | 98.2 | 96.7 | 252.8 | 428.4 |
| Net cash (debt) | 66.4 | −19.8 | −16.5 | −137.6 | −258.8 |
| Shareholders’ equity | 150.8 | 160.0 | 147.4 | 139.1 | 128.7 |
| Debt to equity | 0.42 | 0.61 | 0.66 | 1.82 | 3.33 |
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 | |||||
| 129.4 | 78.4 | 80.2 | 115.2 | 169.6 | |
| 541.5 | 658.9 | 671.6 | 967.0 | 1,154.4 | |
| Growth | +21.7% | +1.9% | +44.0% | +19.4% | |
| Liabilities | |||||
| 63.0 | 98.2 | 96.7 | 252.8 | 428.4 | |
| calc | 63.0 | 98.2 | 96.7 | 252.8 | 428.4 |
| 79.5 | 166.9 | 192.7 | 398.1 | 462.6 | |
| Equity | |||||
| 34.3 | 33.3 | 24.9 | 20.7 | 7.2 | |
| 150.8 | 160.0 | 147.4 | 139.1 | 128.7 | |
| Growth | +6.1% | −7.9% | −5.6% | −7.4% | |
| Per share and net cash | |||||
| calc | 66.4 | −19.8 | −16.5 | −137.6 | −258.8 |
Lines marked calc are worked out here from filed figures; point at one for how.