Closing prices at the end of each trading day, from 7 Dec 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 13.3 | 20.3 | 17.4 | 97.0 | 183.7 | 147.5 | 161.0 |
| Growth | +52.3% | −14.5% | +458.8% | +89.4% | −19.7% | +9.2% | |
| Operating income | −0.4 | −0.4 | −3.5 | 29.8 | 66.0 | 44.1 | 39.9 |
| Net income | −0.4 | −0.4 | −3.6 | 29.5 | 71.1 | 50.2 | 50.0 |
| Growth | +141.0% | −29.5% | −0.4% | ||||
| EPS, diluted | n/a | −0.08 | −11.87 | 2.88 | 2.93 | 1.40 | 1.29 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −2.8% | −1.8% | −20.1% | 30.7% | 35.9% | 29.9% | 24.8% |
| Net margin | −2.8% | −1.9% | −21.0% | 30.4% | 38.7% | 34.0% | 31.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.6 | 8.9 | 5.2 | 40.9 | 79.5 | 77.7 | 80.8 |
| Buybacks | n/a | n/a | n/a | n/a | −5.9 | −2.5 | 0.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 8.8 | 6.5 | 3.4 | 50.9 | 91.9 | 67.8 | 5.8 |
| Total debt | n/a | n/a | 27.8 | 70.0 | 0.0 | n/a | n/a |
| Net cash (debt) | n/a | n/a | −24.4 | −19.1 | 91.9 | n/a | n/a |
| Shareholders’ equity | 143.7 | 134.1 | 96.7 | 281.7 | 362.3 | 420.7 | 530.8 |
| Debt to equity | n/a | n/a | 0.29 | 0.25 | 0.00 | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 8.6 | 8.9 | 5.2 | 40.9 | 79.5 | 77.7 | 80.8 | |
| Growth | +3.4% | −40.9% | +680.6% | +94.5% | −2.3% | +4.0% | |
| Investment | |||||||
| n/a | −0.7 | −0.1 | −186.7 | 12.3 | −106.7 | −35.1 | |
| Financing | |||||||
| −4.2 | −9.3 | −6.4 | 196.9 | −57.4 | 4.8 | −107.7 | |
| n/a | n/a | n/a | n/a | −5.9 | −2.5 | 0.0 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.