Closing prices at the end of each trading day, from 28 Mar 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 25.6 | 32.0 | 39.4 | 43.9 | 50.1 |
| Growth | +25.0% | +23.3% | +11.2% | +14.3% | |
| Operating income | 21.5 | 26.5 | 34.2 | 36.6 | 41.0 |
| Net income | 4.1 | 8.0 | 3.1 | −29.3 | 10.5 |
| Growth | +94.6% | −60.9% | −1,032.9% | ||
| EPS, diluted | 0.03 | 0.28 | 0.11 | −0.94 | 0.33 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 83.9% | 82.8% | 86.7% | 83.5% | 81.7% |
| Net margin | 16.1% | 25.1% | 8.0% | −66.8% | 20.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Capital expenditure | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 |
| Buybacks | n/a | 0.0 | 0.0 | −1.2 | −2.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 17.4 | 15.0 | 35.2 | 28.8 | 27.3 |
| Total debt | 188.7 | 232.9 | 286.6 | 278.5 | 305.6 |
| Net cash (debt) | −171.4 | −217.9 | −251.3 | −249.7 | −278.3 |
| Shareholders’ equity | 237.5 | 200.8 | 222.3 | 229.0 | 256.7 |
| Debt to equity | 0.79 | 1.16 | 1.29 | 1.22 | 1.19 |
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 |
|---|---|---|---|---|---|
| Revenue and profit | |||||
| 25.6 | 32.0 | 39.4 | 43.9 | 50.1 | |
| Growth | +25.0% | +23.3% | +11.2% | +14.3% | |
| 1.3 | 1.3 | 1.5 | 15.6 | 16.7 | |
| 21.5 | 26.5 | 34.2 | 36.6 | 41.0 | |
| Growth | +23.4% | +29.1% | +7.1% | +11.9% | |
| 17.4 | 13.7 | 12.1 | −9.9 | 25.7 | |
| 8.8 | 2.2 | 5.0 | 9.6 | 9.6 | |
| 4.1 | 8.0 | 3.1 | −29.3 | 10.5 | |
| Growth | +94.6% | −60.9% | −1,032.9% | ||
| Per share | |||||
| 0.03 | 0.28 | 0.11 | −0.94 | 0.33 | |
| 0.03 | 0.28 | 0.11 | −0.94 | 0.33 | |
| Growth | +1,020.0% | −60.7% | −954.5% | ||
| 168.1 | 28.6 | 28.6 | 31.0 | 31.6 | |
| 168.1 | 28.6 | 28.6 | 31.0 | 31.7 | |
| Growth | −83.0% | +0.0% | +8.4% | +2.4% | |
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.