Closing prices at the end of each trading day, from 29 Feb 2024. 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 | 103.0 | 198.2 | 284.1 | 463.3 | 477.5 |
| Growth | +92.3% | +43.3% | +63.1% | +3.1% | |
| Operating income | 5.8 | 3.9 | 16.6 | 66.2 | −23.8 |
| Net income | 4.9 | 2.4 | 10.5 | 54.0 | −31.3 |
| Growth | −50.4% | +329.8% | +414.2% | −157.9% | |
| EPS, diluted | 0.03 | 0.02 | 0.07 | 0.33 | −0.18 |
| Growth | −33.3% | +250.0% | +371.4% | −154.5% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 8.8% | 18.3% | 4.5% | 6.4% | 6.1% |
| Operating margin | 5.7% | 2.0% | 5.8% | 14.3% | −5.0% |
| Net margin | 4.8% | 1.2% | 3.7% | 11.6% | −6.5% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 15.9 | −7.4 | −196.0 | −219.9 | −112.9 |
| Buybacks | n/a | −2.0 | n/a | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 13.3 | 60.4 | 32.0 | 38.2 | 27.8 |
| Total debt | n/a | 109.4 | 102.4 | 101.3 | 15.0 |
| Net cash (debt) | n/a | −49.0 | −70.4 | −63.1 | 12.8 |
| Shareholders’ equity | 4.8 | 6.8 | 17.3 | 162.5 | 149.6 |
| Debt to equity | n/a | 16.00 | 5.91 | 0.62 | 0.10 |
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 | |||||
| 8.8% | 18.3% | 4.5% | 6.4% | 6.1% | |
| 5.7% | 2.0% | 5.8% | 14.3% | −5.0% | |
| 5.8% | 0.9% | 4.5% | 13.3% | −6.1% | |
| 4.8% | 1.2% | 3.7% | 11.6% | −6.5% | |
| Spending | |||||
| 0.5% | 0.8% | 0.6% | 1.2% | 0.5% | |
| 1.4% | 1.4% | 1.3% | 5.5% | 1.9% | |
| 17.5% | −37.5% | 17.2% | 12.4% | n/a | |
| Returns | |||||
| 101.9% | 35.7% | 60.5% | 33.2% | −20.9% | |
| n/a | 1.2% | 5.0% | 14.3% | −8.7% | |
| Balance and payout | |||||
| n/a | 16.00 | 5.91 | 0.62 | 0.10 | |
| n/a | 96.6% | 91.7% | 57.0% | 58.2% | |