Closing prices at the end of each trading day, from 28 Jun 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 72.9 | 110.0 | 199.1 |
| Growth | +50.9% | +81.1% | |
| Operating income | 70.0 | −16.5 | 118.5 |
| Net income | 63.2 | 5.1 | 30.1 |
| Growth | −91.9% | +489.6% | |
| EPS, diluted | n/a | 0.07 | 0.94 |
| Growth | +1,242.9% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | 96.1% | −15.0% | 59.5% |
| Net margin | 86.7% | 4.6% | 15.1% |
| Free cash flow margin | 69.0% | 60.6% | 61.3% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 53.0 | 67.6 | 126.3 |
| Capital expenditure | −2.8 | −1.0 | −4.2 |
| Free cash flow | 50.3 | 66.7 | 122.0 |
| Growth | +32.6% | +83.1% | |
| Dividends paid | −105.2 | −178.2 | −63.7 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 37.8 | 37.0 | 30.7 |
| Total debt | 128.7 | 381.2 | 560.3 |
| Net cash (debt) | −90.9 | −344.2 | −529.5 |
| Shareholders’ equity | 150.7 | 211.8 | 340.3 |
| Debt to equity | 0.85 | 1.80 | 1.65 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Assets | |||
| 37.8 | 37.0 | 30.7 | |
| 203.0 | 902.7 | 1,084.5 | |
| 288.9 | 1,032.5 | 1,366.1 | |
| Growth | +257.3% | +32.3% | |
| Liabilities | |||
| 20.3 | 0.4 | 0.7 | |
| 108.3 | 380.8 | 559.6 | |
| calc | 128.7 | 381.2 | 560.3 |
| 138.2 | 395.4 | 572.1 | |
| Equity | |||
| n/a | 3.3 | 23.2 | |
| 150.7 | 211.8 | 340.3 | |
| Growth | +40.5% | +60.7% | |
| Per share and net cash | |||
| calc | −90.9 | −344.2 | −529.5 |
| n/a | 23.3 | n/a | |
| calc | n/a | 9.11 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.