Closing prices at the end of each trading day, from 27 Oct 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 147.9 | 156.2 | 175.0 | 142.2 | 118.9 |
| Growth | +5.6% | +12.0% | −18.7% | −16.4% | |
| Net income | 1.4 | 15.8 | −131.7 | −91.5 | −145.3 |
| Growth | +1,012.8% | −934.9% | |||
| EPS, diluted | 0.10 | 1.08 | −9.00 | −6.18 | −9.81 |
| Growth | +980.0% | −933.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net margin | 1.0% | 10.1% | −75.3% | −64.3% | −122.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 75.3 | 84.3 | 71.0 | 71.9 | 64.1 |
| Dividends paid | n/a | 0.0 | 0.0 | −1.1 | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 4.0 | 4.7 | 16.3 | 25.1 | 119.6 |
| Total debt | n/a | 276.1 | 542.0 | 169.2 | 21.9 |
| Net cash (debt) | n/a | −271.4 | −525.7 | −144.1 | 97.7 |
| Shareholders’ equity | 1,057.5 | 1,107.8 | 677.0 | 581.2 | 293.9 |
| Debt to equity | n/a | 0.25 | 0.80 | 0.29 | 0.07 |
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 |
|---|---|---|---|---|---|
| Assets | |||||
| 4.0 | 4.7 | 16.3 | 25.1 | 119.6 | |
| 52.0 | 63.6 | 0.0 | n/a | n/a | |
| n/a | 1,462.2 | 1,305.1 | 805.1 | 453.4 | |
| Growth | −10.7% | −38.3% | −43.7% | ||
| Liabilities | |||||
| n/a | 276.1 | 542.0 | 169.2 | 21.9 | |
| calc | n/a | 276.1 | 542.0 | 169.2 | 21.9 |
| n/a | 352.7 | 623.7 | 219.7 | 155.5 | |
| Equity | |||||
| n/a | 0.0 | n/a | n/a | n/a | |
| 1,057.5 | 1,107.8 | 677.0 | 581.2 | 293.9 | |
| Growth | +4.8% | −38.9% | −14.1% | −49.4% | |
| Per share and net cash | |||||
| calc | n/a | −271.4 | −525.7 | −144.1 | 97.7 |
| n/a | 0.0 | 14.6 | 14.8 | 14.8 | |
| calc | n/a | 1,107,776.00 | 46.30 | 39.23 | 19.84 |
Lines marked calc are worked out here from filed figures; point at one for how.