Closing prices at the end of each trading day, from 8 Nov 2021. 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 | n/a | n/a | 63.3 | 83.2 | 86.0 |
| Growth | +31.5% | +3.3% | |||
| Operating income | n/a | n/a | 11.6 | −4.2 | −1.4 |
| Net income | 245.5 | n/a | −121.9 | −51.3 | −130.2 |
| Growth | |||||
| EPS, diluted | n/a | n/a | −3.26 | −1.28 | −2.81 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | n/a | n/a | 18.3% | −5.0% | −1.6% |
| Net margin | n/a | n/a | −192.6% | −61.7% | −151.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 38.1 | n/a | −24.3 | −11.7 | 9.2 |
| Buybacks | n/a | n/a | n/a | 0.0 | −1.9 |
| Dividends paid | −20.1 | n/a | −13.4 | −4.9 | −6.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 2.2 | 13.4 | 20.6 | 8.8 | 8.2 |
| Shareholders’ equity | 911.2 | 1,017.8 | 885.1 | 836.5 | 700.1 |
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 |
|---|---|---|---|---|---|
| Margins | |||||
| n/a | n/a | 18.3% | −5.0% | −1.6% | |
| n/a | n/a | −192.6% | −61.7% | −151.4% | |
| Spending | |||||
| n/a | n/a | n/a | 8.9% | 7.8% | |
| Returns | |||||
| 26.9% | n/a | −13.8% | −6.1% | −18.6% | |
| 23.4% | n/a | −11.1% | −4.2% | −12.1% | |
| Balance and payout | |||||
| 5.1% | 16.8% | 19.4% | 31.9% | 32.9% | |
| 8.2% | n/a | n/a | n/a | n/a | |