Closing prices at the end of each trading day, from 14 Aug 2025. 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 | 1,041.0 | 1,140.1 | 1,364.1 |
| Growth | +9.5% | +19.6% | |
| Operating income | −2.9 | −2.8 | 92.0 |
| Net income | −20.9 | 102.1 | −70.0 |
| Growth | −168.6% | ||
| EPS, diluted | −0.37 | 1.39 | −1.00 |
| Growth | −171.9% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Gross margin | 22.3% | 24.2% | 31.6% |
| Operating margin | −0.3% | −0.2% | 6.7% |
| Net margin | −2.0% | 9.0% | −5.1% |
| Free cash flow margin | −6.3% | 7.4% | 10.6% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | −49.2 | 111.4 | 167.8 |
| Capital expenditure | −16.2 | −26.7 | −22.8 |
| Free cash flow | −65.4 | 84.7 | 145.0 |
| Growth | +71.2% | ||
| Buybacks | −3.3 | −12.4 | −21.8 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 59.3 | 150.3 | 433.6 |
| Total debt | n/a | 37.0 | 1.5 |
| Net cash (debt) | n/a | 113.3 | 432.1 |
| Shareholders’ equity | 163.8 | 367.6 | 881.0 |
| Debt to equity | n/a | 0.10 | 0.00 |
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 | |||
| 59.3 | 150.3 | 433.6 | |
| n/a | 92.4 | 98.1 | |
| n/a | 44.5 | 46.9 | |
| 46.8 | 46.8 | 62.2 | |
| n/a | 973.7 | 1,259.4 | |
| Growth | +29.4% | ||
| Liabilities | |||
| n/a | 4.8 | 1.5 | |
| n/a | 32.3 | 0.0 | |
| calc | n/a | 37.0 | 1.5 |
| n/a | 606.0 | 378.4 | |
| Equity | |||
| n/a | −562.3 | −632.3 | |
| 163.8 | 367.6 | 881.0 | |
| Growth | +124.5% | +139.7% | |
| Per share and net cash | |||
| calc | n/a | 113.3 | 432.1 |
| n/a | 63.2 | 85.5 | |
| calc | n/a | 5.82 | 10.30 |
Lines marked calc are worked out here from filed figures; point at one for how.