Closing prices at the end of each trading day, from 15 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 167.5 | n/a | 42.2 | 48.5 | 12.0 | 20.4 | 136.1 |
| Growth | +14.8% | −75.2% | +70.4% | +565.7% | |||
| Operating income | n/a | n/a | 0.6 | 0.2 | n/a | 37.0 | 1.1 |
| Net income | 151.4 | n/a | 25.8 | 40.8 | n/a | 41.7 | 97.0 |
| Growth | +57.9% | +132.7% | |||||
| EPS, diluted | 3.77 | n/a | 0.41 | 0.57 | n/a | 0.58 | 0.44 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | 1.4% | 0.3% | n/a | 181.0% | 0.8% |
| Net margin | 90.3% | n/a | 61.2% | 84.2% | n/a | 203.8% | 71.3% |
| Free cash flow margin | 127.6% | n/a | 24.3% | 32.0% | n/a | 20.0% | 10.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 213.8 | n/a | 10.3 | 15.5 | n/a | 4.2 | 14.4 |
| Capital expenditure | 0.0 | n/a | −0.0 | −0.0 | n/a | −0.2 | −0.1 |
| Free cash flow | 213.8 | n/a | 10.2 | 15.5 | n/a | 4.1 | 14.3 |
| Growth | +51.3% | +250.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 25.3 | 53.6 | 14.3 | 152.9 | 134.8 | 60.9 | 46.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 174.2 | 176.8 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −113.4 | −130.5 |
| Shareholders’ equity | 164.4 | 369.4 | 392.9 | 337.2 | 387.0 | 18.5 | 263.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 9.43 | 0.67 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 30 Apr 2020 | FY2021 30 Apr 2021 | FY2022 30 Apr 2022 | FY2023 30 Apr 2023 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 25.3 | 53.6 | 14.3 | 152.9 | 134.8 | 60.9 | 46.4 | |
| 1.4 | 8.9 | 5.0 | 9.8 | 0.9 | 6.6 | 11.8 | |
| n/a | 0.0 | 0.0 | 134.0 | 69.6 | 274.4 | 293.1 | |
| n/a | 7.6 | 7.5 | 0.0 | n/a | n/a | n/a | |
| n/a | 395.0 | 410.5 | 661.7 | n/a | n/a | n/a | |
| Growth | +3.9% | +61.2% | |||||
| Liabilities | |||||||
| n/a | n/a | n/a | n/a | n/a | 174.2 | 176.8 | |
| calc | n/a | n/a | n/a | n/a | n/a | 174.2 | 176.8 |
| n/a | 22.4 | 15.1 | 140.6 | n/a | n/a | n/a | |
| Equity | |||||||
| n/a | 369.4 | 392.9 | 510.2 | n/a | n/a | n/a | |
| 164.4 | 369.4 | 392.9 | 337.2 | 387.0 | 18.5 | 263.6 | |
| Growth | +124.7% | +6.4% | −14.2% | +14.8% | −95.2% | +1,327.4% | |
| Per share and net cash | |||||||
| calc | n/a | n/a | n/a | n/a | n/a | −113.4 | −130.5 |
Lines marked calc are worked out here from filed figures; point at one for how.