Closing prices at the end of each trading day, from 28 Jul 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 | n/a | n/a | n/a | 0.6 | 0.6 |
| Growth | +3.6% | ||||
| Net income | 4.0 | 2.7 | 4.5 | 4.0 | 7.8 |
| Growth | −32.7% | +63.8% | −10.4% | +94.7% | |
| EPS, diluted | n/a | 0.32 | 0.52 | 0.48 | 0.94 |
| Growth | +62.5% | −7.7% | +95.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | 691.7% | 1,299.7% |
| Free cash flow margin | n/a | n/a | n/a | 1,069.0% | 1,506.0% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 6.4 | 7.8 | 6.4 | 6.2 | 9.2 |
| Capital expenditure | −0.1 | −0.2 | −0.3 | −0.1 | −0.2 |
| Free cash flow | 6.3 | 7.6 | 6.1 | 6.2 | 9.0 |
| Growth | +19.1% | −19.3% | +1.1% | +46.0% | |
| Buybacks | n/a | n/a | −2.2 | −2.7 | −4.6 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Shareholders’ equity | 77.3 | 162.7 | 164.9 | 168.3 | 171.9 |
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 | |||||
| 3.8 | 3.7 | 3.8 | 3.5 | 3.4 | |
| 666.5 | 1,064.5 | 1,280.3 | 1,418.2 | 1,605.7 | |
| Growth | +59.7% | +20.3% | +10.8% | +13.2% | |
| Liabilities | |||||
| 589.2 | 901.7 | 1,115.4 | 1,249.9 | 1,433.7 | |
| Equity | |||||
| 77.4 | 80.1 | 83.9 | 87.8 | 95.6 | |
| 77.3 | 162.7 | 164.9 | 168.3 | 171.9 | |
| Growth | +110.6% | +1.3% | +2.0% | +2.2% | |
| Per share and net cash | |||||
| 0.0 | 9.2 | 9.3 | 9.1 | 8.8 | |
| calc | n/a | 17.74 | 17.75 | 18.50 | 19.55 |
Lines marked calc are worked out here from filed figures; point at one for how.