Closing prices at the end of each trading day, from 14 Aug 2023. 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 | 169.0 | 271.0 | 413.1 | 393.2 | 391.5 |
| Growth | +60.3% | +52.4% | −4.8% | −0.4% | |
| Operating income | 32.0 | 110.1 | 201.1 | 162.9 | 162.5 |
| Net income | −0.9 | 84.6 | 145.2 | 108.9 | 123.0 |
| Growth | +71.8% | −25.1% | +12.9% | ||
| EPS, diluted | −0.03 | 2.63 | 4.51 | 3.38 | 3.77 |
| Growth | +71.5% | −25.1% | +11.5% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 18.9% | 40.6% | 48.7% | 41.4% | 41.5% |
| Net margin | −0.5% | 31.2% | 35.2% | 27.7% | 31.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 28.6 | 82.5 | 174.0 | 162.8 | 111.3 |
| Buybacks | −0.5 | −1.0 | n/a | n/a | n/a |
| Dividends paid | −3.2 | n/a | n/a | n/a | −70.7 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 38.2 | 81.3 | 50.0 | 49.3 | 116.6 |
| Total debt | n/a | 739.0 | 693.3 | 645.6 | 605.1 |
| Net cash (debt) | n/a | −657.7 | −643.3 | −596.3 | −488.5 |
| Shareholders’ equity | 358.3 | 422.2 | 408.1 | 410.4 | 573.1 |
| Debt to equity | n/a | 1.75 | 1.70 | 1.57 | 1.06 |
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 | |||||
| 38.2 | 81.3 | 50.0 | 49.3 | 116.6 | |
| n/a | 17.0 | 25.4 | 24.3 | 17.3 | |
| n/a | n/a | 988.1 | 958.6 | n/a | |
| n/a | 1,183.4 | 1,129.1 | 1,082.1 | 1,200.6 | |
| Growth | −4.6% | −4.2% | +11.0% | ||
| Liabilities | |||||
| n/a | 70.8 | 77.9 | 46.7 | 134.5 | |
| n/a | 668.2 | 615.3 | 599.0 | 470.6 | |
| calc | n/a | 739.0 | 693.3 | 645.6 | 605.1 |
| n/a | 761.1 | 721.0 | 671.7 | 627.6 | |
| Equity | |||||
| n/a | 146.4 | 291.6 | 400.5 | 452.8 | |
| 358.3 | 422.2 | 408.1 | 410.4 | 573.1 | |
| Growth | +17.8% | −3.3% | +0.6% | +39.6% | |
| Per share and net cash | |||||
| calc | n/a | −657.7 | −643.3 | −596.3 | −488.5 |
| n/a | n/a | 32.2 | 32.2 | 35.4 | |
| calc | n/a | n/a | 12.68 | 12.75 | 16.17 |
Lines marked calc are worked out here from filed figures; point at one for how.