Closing prices at the end of each trading day, from 13 Oct 2016. 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 37.6 | 50.6 | 58.7 | 57.4 |
| Growth | +34.6% | +15.9% | −2.1% | |
| Net income | 16.6 | 19.3 | 18.1 | 15.5 |
| Growth | +15.8% | −6.0% | −14.6% | |
| EPS, diluted | 0.46 | 0.53 | 0.50 | 0.43 |
| Growth | +15.2% | −5.7% | −14.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Net margin | 44.3% | 38.1% | 30.9% | 27.0% |
| Free cash flow margin | −40.0% | −28.7% | 13.0% | −36.8% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 22.0 | 38.6 | 38.9 | 41.5 |
| Capital expenditure | −37.1 | −53.2 | −31.3 | −62.6 |
| Free cash flow | −15.1 | −14.5 | 7.6 | −21.1 |
| Growth | −376.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 1.0 | 0.6 | 4.3 | 2.8 |
| Total debt | 17.8 | 29.6 | 33.2 | 48.8 |
| Net cash (debt) | −16.8 | −29.0 | −28.9 | −46.0 |
| Shareholders’ equity | 150.2 | 170.4 | 188.8 | 203.9 |
| Debt to equity | 0.12 | 0.17 | 0.18 | 0.24 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 1.0 | 0.6 | 4.3 | 2.8 | |
| 5.8 | 5.5 | 9.7 | 8.1 | |
| 176.6 | 216.2 | 233.0 | 280.2 | |
| 184.1 | 224.4 | 248.8 | 293.9 | |
| Growth | +21.9% | +10.9% | +18.2% | |
| Liabilities | ||||
| 17.8 | 29.6 | 33.2 | 48.8 | |
| calc | 17.8 | 29.6 | 33.2 | 48.8 |
| 33.9 | 53.9 | 60.0 | 90.1 | |
| Equity | ||||
| −169.3 | −150.0 | −131.9 | −116.4 | |
| 150.2 | 170.4 | 188.8 | 203.9 | |
| Growth | +13.5% | +10.8% | +8.0% | |
| Per share and net cash | ||||
| calc | −16.8 | −29.0 | −28.9 | −46.0 |
| n/a | 35.6 | 35.5 | 35.5 | |
| calc | n/a | 4.78 | 5.32 | 5.75 |
Lines marked calc are worked out here from filed figures; point at one for how.