Closing prices at the end of each trading day, from 14 Jan 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 | 145.8 | 195.0 | 259.7 | 344.6 | 439.9 |
| Growth | +33.7% | +33.2% | +32.7% | +27.6% | |
| Operating income | 23.7 | 13.0 | 55.4 | 92.6 | 126.3 |
| Net income | 5.1 | 0.9 | −55.8 | −131.0 | 94.8 |
| Growth | −83.2% | −6,645.5% | |||
| EPS, diluted | 0.03 | 0.01 | −0.32 | −0.74 | 0.43 |
| Growth | −66.7% | −3,300.0% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 16.3% | 6.7% | 21.4% | 26.9% | 28.7% |
| Net margin | 3.5% | 0.4% | −21.5% | −38.0% | 21.5% |
| Free cash flow margin | 23.4% | 25.7% | 13.7% | 27.3% | 32.0% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 34.4 | 50.6 | 36.1 | 95.0 | 141.5 |
| Capital expenditure | −0.3 | −0.4 | −0.5 | −0.9 | −0.7 |
| Free cash flow | 34.2 | 50.2 | 35.6 | 94.0 | 140.8 |
| Growth | +47.0% | −29.0% | +163.8% | +49.7% | |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −450.5 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 15.8 | 8.7 | 27.6 | 59.2 | 87.0 |
| Total debt | 137.1 | 360.6 | 340.6 | 290.6 | 395.9 |
| Net cash (debt) | −121.3 | −351.9 | −313.0 | −231.4 | −308.8 |
| Shareholders’ equity | −36.2 | 4.1 | −18.3 | −131.6 | 47.0 |
| Debt to equity | n/a | 89.00 | n/a | n/a | 8.42 |
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 | |||||
| 16.3% | 6.7% | 21.4% | 26.9% | 28.7% | |
| 4.3% | −0.0% | −19.9% | −34.3% | 27.0% | |
| 3.5% | 0.4% | −21.5% | −38.0% | 21.5% | |
| 23.4% | 25.7% | 13.7% | 27.3% | 32.0% | |
| Spending | |||||
| 7.5% | 9.2% | 11.3% | 9.5% | 11.1% | |
| 21.0% | 38.6% | 31.0% | 33.3% | 32.6% | |
| 0.2% | 0.2% | 0.2% | 0.3% | 0.2% | |
| 19.6% | n/a | n/a | n/a | 20.1% | |
| Returns | |||||
| n/a | 21.0% | n/a | n/a | 201.6% | |
| 1.1% | 0.2% | −12.5% | −27.3% | 17.8% | |
| Balance and payout | |||||
| n/a | 89.00 | n/a | n/a | 8.42 | |
| 41.5% | 99.1% | 104.1% | 127.5% | 91.1% | |
| n/a | n/a | 0.0% | 0.0% | 320.0% | |