Closing prices at the end of each trading day, from 28 Dec 2023. 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 | |
|---|---|---|---|---|
| Net income | 30.1 | 9.8 | 42.1 | 50.3 |
| Growth | −67.3% | +329.0% | +19.3% | |
| EPS, diluted | n/a | 0.23 | 1.07 | 1.34 |
| Growth | +365.2% | +25.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 39.7 | 52.9 | 43.2 | 60.8 |
| Capital expenditure | −8.5 | −2.9 | −1.9 | −3.4 |
| Free cash flow | 31.2 | 50.0 | 41.3 | 57.4 |
| Growth | +60.3% | −17.6% | +39.1% | |
| Buybacks | n/a | n/a | n/a | −77.1 |
| Dividends paid | n/a | n/a | n/a | −5.6 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 156.5 | 272.6 | 363.9 | 407.6 |
| Shareholders’ equity | 344.1 | 758.0 | 765.2 | 858.9 |
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 | ||||
| 156.5 | 272.6 | 363.9 | 407.6 | |
| 35.3 | 35.5 | 34.7 | 46.2 | |
| 0.0 | 0.0 | 0.0 | 18.5 | |
| 3,592.3 | 4,533.4 | 5,157.7 | 7,006.1 | |
| Growth | +26.2% | +13.8% | +35.8% | |
| Liabilities | ||||
| 3,248.3 | 3,775.4 | 4,392.6 | 6,147.2 | |
| Equity | ||||
| 358.5 | 366.2 | 400.5 | 445.2 | |
| 344.1 | 758.0 | 765.2 | 858.9 | |
| Growth | +120.3% | +1.0% | +12.3% | |
| Per share and net cash | ||||
| 0.0 | 42.7 | 42.7 | 45.8 | |
| calc | n/a | 17.75 | 17.92 | 18.77 |
Lines marked calc are worked out here from filed figures; point at one for how.