Closing prices at the end of each trading day, from 28 Apr 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 | 139.4 | 165.0 | 185.4 | 197.2 | 192.2 |
| Growth | +18.3% | +12.4% | +6.4% | −2.5% | |
| Operating income | 34.6 | −60.7 | 28.7 | 31.6 | 35.6 |
| Net income | 11.1 | −1.0 | 3.3 | 3.2 | 27.0 |
| Growth | −108.7% | −4.8% | +756.7% | ||
| EPS, diluted | n/a | −0.12 | 0.13 | 0.09 | 0.74 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 24.8% | −36.8% | 15.5% | 16.0% | 18.5% |
| Net margin | 8.0% | −0.6% | 1.8% | 1.6% | 14.1% |
| Free cash flow margin | 23.2% | −5.8% | 14.3% | 19.7% | 15.7% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 33.7 | −9.2 | 26.9 | 45.2 | 35.2 |
| Capital expenditure | −1.4 | −0.3 | −0.4 | −6.4 | −5.0 |
| Free cash flow | 32.3 | −9.5 | 26.5 | 38.8 | 30.2 |
| Growth | −129.4% | +46.3% | −22.2% | ||
| Buybacks | n/a | n/a | n/a | −5.6 | −3.4 |
| Dividends paid | −11.4 | −12.9 | −8.7 | −4.7 | −1.7 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.1 | 79.2 | 89.0 | 39.3 | 24.1 |
| Total debt | 37.0 | 118.3 | 112.9 | 107.4 | 102.0 |
| Net cash (debt) | −36.8 | −39.1 | −23.9 | −68.1 | −77.9 |
| Shareholders’ equity | 4.1 | −44.5 | −29.4 | −105.9 | −58.5 |
| Debt to equity | 8.96 | 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 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Margins | |||||
| 24.8% | −36.8% | 15.5% | 16.0% | 18.5% | |
| 23.6% | 1.0% | −0.1% | 0.5% | 19.6% | |
| 8.0% | −0.6% | 1.8% | 1.6% | 14.1% | |
| 23.2% | −5.8% | 14.3% | 19.7% | 15.7% | |
| Spending | |||||
| 35.2% | 103.7% | 53.3% | 54.5% | 53.0% | |
| 1.0% | 0.2% | 0.2% | 3.3% | 2.6% | |
| 0.9% | 22.7% | n/a | 95.5% | 15.9% | |
| Returns | |||||
| 269.4% | n/a | n/a | n/a | n/a | |
| 20.5% | −0.9% | 2.1% | 2.6% | 25.1% | |
| Balance and payout | |||||
| 8.96 | n/a | n/a | n/a | n/a | |
| 92.4% | 152.2% | 123.5% | 183.5% | 146.8% | |
| 102.6% | n/a | 262.2% | 150.3% | 6.4% | |
| 35.3% | n/a | 32.8% | 26.6% | 16.9% | |