Closing prices at the end of each trading day, from 20 Nov 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating income | 33.0 | 77.5 | 57.3 | −6.3 | 46.4 | 94.5 | 166.7 |
| Net income | 33.0 | 77.5 | 25.6 | 7.1 | −1.0 | 7.3 | 26.3 |
| Growth | +134.9% | −67.0% | −72.2% | −114.2% | +262.8% | ||
| EPS, diluted | 0.00 | 0.00 | 0.48 | 0.05 | −0.06 | 0.36 | 0.99 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 148.9 | 192.1 | 167.3 | 243.3 | 296.1 | 323.8 | 401.3 |
| Capital expenditure | −6.6 | −10.7 | −14.4 | −13.3 | −9.0 | −13.0 | −19.1 |
| Free cash flow | 142.3 | 181.4 | 153.0 | 230.0 | 287.2 | 310.8 | 382.2 |
| Growth | +27.5% | −15.7% | +50.4% | +24.8% | +8.2% | +23.0% | |
| Buybacks | n/a | 0.0 | 0.0 | −2.5 | 0.0 | −3.6 | −15.5 |
| Dividends paid | n/a | n/a | n/a | 0.0 | 0.0 | −2.4 | −6.4 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 36.0 | 25.6 | 25.1 | 16.2 | 31.8 | 61.3 | 49.5 |
| Total debt | n/a | n/a | 50.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | −24.9 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | n/a | 5.0 | −9.0 | −0.5 | 10.4 | 32.8 | 58.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023† 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| 7.9 | 9.8 | 13.9 | 11.9 | 13.6 | 15.1 | 16.6 | |
| 33.0 | 77.5 | 57.3 | −6.3 | 46.4 | 94.5 | 166.7 | |
| Growth | +134.9% | −26.1% | −111.1% | +103.9% | +76.3% | ||
| 33.0 | 77.5 | 90.1 | 3.1 | 41.8 | 88.1 | 156.1 | |
| 0.0 | 0.0 | 0.3 | −0.3 | 2.3 | 4.2 | 9.9 | |
| 33.0 | 77.5 | 25.6 | 7.1 | −1.0 | 7.3 | 26.3 | |
| Growth | +134.9% | −67.0% | −72.2% | −114.2% | +262.8% | ||
| Per share | |||||||
| 0.00 | 0.00 | 1.93 | 0.51 | −0.06 | 0.36 | 0.99 | |
| 0.00 | 0.00 | 0.48 | 0.05 | −0.06 | 0.36 | 0.99 | |
| Growth | −89.6% | −220.0% | +175.0% | ||||
| 0.0 | 0.0 | 13.2 | 13.9 | 16.4 | 20.1 | 26.5 | |
| 0.0 | 0.0 | 84.5 | 84.3 | 16.4 | 20.1 | 26.5 | |
| Growth | −0.3% | −80.5% | +22.9% | +31.6% | |||
† The diluted share count jumps at 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.