Closing prices at the end of each trading day, from 7 May 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 122.0 | 150.0 | 261.7 | 346.3 | 426.6 | 490.0 |
| Growth | +22.9% | +74.5% | +32.3% | +23.2% | +14.9% | |
| Operating income | 1.9 | 0.2 | 5.1 | −0.7 | −2.0 | 19.7 |
| Net income | 1.0 | 0.3 | 5.0 | −6.6 | 3.0 | 12.8 |
| Growth | −69.8% | +1,573.9% | −232.3% | +323.5% | ||
| EPS, diluted | 0.17 | 0.03 | 0.37 | −0.53 | 0.17 | 0.73 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | 1.5% | 0.1% | 2.0% | −0.2% | −0.5% | 4.0% |
| Net margin | 0.8% | 0.2% | 1.9% | −1.9% | 0.7% | 2.6% |
| Free cash flow margin | 8.1% | 2.5% | 3.2% | 2.8% | 5.6% | 6.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 10.8 | 4.7 | 9.2 | 11.7 | 24.3 | 35.8 |
| Capital expenditure | −0.9 | −0.9 | −0.9 | −2.1 | −0.6 | −2.4 |
| Free cash flow | 9.8 | 3.8 | 8.3 | 9.6 | 23.7 | 33.4 |
| Growth | −61.3% | +116.9% | +16.5% | +145.9% | +41.2% | |
| Buybacks | −1.3 | −0.6 | 0.0 | −0.7 | −23.3 | −18.8 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.4 | 20.6 | 13.3 | 20.7 | 6.7 | 11.1 |
| Total debt | n/a | 12.9 | 27.2 | 28.8 | 38.1 | 57.6 |
| Net cash (debt) | n/a | 7.8 | −13.9 | −8.1 | −31.4 | −46.5 |
| Shareholders’ equity | 17.1 | 78.4 | 122.9 | 163.3 | 246.1 | 261.1 |
| Debt to equity | n/a | 0.16 | 0.22 | 0.18 | 0.15 | 0.22 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 1.5% | 0.1% | 2.0% | −0.2% | −0.5% | 4.0% | |
| 1.6% | −0.9% | 0.7% | −1.9% | −2.1% | 2.3% | |
| 0.8% | 0.2% | 1.9% | −1.9% | 0.7% | 2.6% | |
| 8.1% | 2.5% | 3.2% | 2.8% | 5.6% | 6.8% | |
| Spending | ||||||
| 42.2% | 46.0% | 45.0% | 45.7% | 46.3% | 43.9% | |
| 0.8% | 0.6% | 0.3% | 0.6% | 0.1% | 0.5% | |
| 50.0% | n/a | −188.3% | n/a | n/a | −15.2% | |
| Returns | ||||||
| 5.8% | 0.4% | 4.1% | −4.1% | 1.2% | 4.9% | |
| 1.6% | 0.2% | 2.0% | −1.6% | 0.6% | 2.2% | |
| Balance and payout | ||||||
| n/a | 0.16 | 0.22 | 0.18 | 0.15 | 0.22 | |
| 73.1% | 43.2% | 52.0% | 59.5% | 51.3% | 55.0% | |
| 12.8% | 15.3% | 0.0% | 7.7% | 98.6% | 56.2% | |