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 |
|---|---|---|---|---|
| Operations | ||||
| 39.7 | 52.9 | 43.2 | 60.8 | |
| Growth | +33.2% | −18.4% | +40.8% | |
| Investment | ||||
| −8.5 | −2.9 | −1.9 | −3.4 | |
| calc | 31.2 | 50.0 | 41.3 | 57.4 |
| Growth | +60.3% | −17.6% | +39.1% | |
| calc | n/a | 1.19 | 1.05 | 1.52 |
| −668.0 | −831.6 | −546.4 | −519.1 | |
| Financing | ||||
| 317.8 | 894.8 | 594.5 | 502.0 | |
| n/a | n/a | n/a | −5.6 | |
| n/a | n/a | n/a | −77.1 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.