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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.2 | 2.2 | 3.2 | n/a | n/a | n/a | n/a | n/a |
| Growth | +1.8% | +44.2% | ||||||
| Net income | 4.6 | 4.6 | 17.7 | 52.5 | 17.3 | −51.8 | −15.4 | 10.7 |
| Growth | +0.4% | +286.4% | +196.5% | −67.0% | −398.7% | |||
| EPS, diluted | 1.64 | 1.10 | 2.05 | 2.94 | 0.92 | −2.73 | −0.31 | 0.11 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net margin | 210.7% | 207.9% | 557.2% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −280.3% | −985.5% | −3,506.0% | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.6 | −20.6 | −108.3 | 59.2 | 93.9 | 44.1 | −6.3 | 13.6 |
| Capital expenditure | −1.5 | −1.1 | −3.0 | −1.2 | −0.5 | −1.0 | −0.6 | −1.7 |
| Free cash flow | −6.1 | −21.7 | −111.4 | 58.0 | 93.5 | 43.1 | −6.9 | 11.9 |
| Growth | +61.2% | −53.9% | −116.0% | |||||
| Dividends paid | −1.5 | −2.5 | −2.4 | −7.2 | −9.2 | −4.6 | 0.0 | −22.6 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Total debt | 9.8 | 9.8 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 39.4 | 92.1 | 108.0 | 276.9 | 248.8 | 186.0 | 327.8 | 323.7 |
| Debt to equity | 0.25 | 0.11 | n/a | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | 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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 264.3% | 253.2% | 713.9% | n/a | n/a | n/a | n/a | n/a | |
| 210.7% | 207.9% | 557.2% | n/a | n/a | n/a | n/a | n/a | |
| −280.3% | −985.5% | −3,506.0% | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||
| 69.1% | 51.2% | 94.8% | n/a | n/a | n/a | n/a | n/a | |
| 20.1% | 17.4% | 21.3% | 23.0% | 23.4% | n/a | n/a | 22.3% | |
| Returns | ||||||||
| 11.6% | 5.0% | 16.4% | 19.0% | 7.0% | −27.8% | −4.7% | 3.3% | |
| 0.8% | 0.5% | 1.2% | 2.0% | 0.6% | −1.7% | −0.6% | 0.4% | |
| Balance and payout | ||||||||
| 0.25 | 0.11 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 92.7% | 90.4% | 92.8% | 89.6% | 92.1% | 94.0% | 88.0% | 86.7% | |
| 32.9% | 54.0% | 13.8% | 13.7% | 52.9% | n/a | n/a | 211.0% | |
| n/a | n/a | n/a | 12.4% | 9.8% | 10.8% | n/a | 189.1% | |