Closing prices at the end of each trading day, from 15 May 2019. 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 | |
|---|---|---|---|---|---|---|---|
| Revenue | 11.3 | 24.4 | 39.9 | 53.3 | 63.7 | 76.4 | 95.8 |
| Growth | +116.5% | +63.4% | +33.5% | +19.5% | +19.9% | +25.5% | |
| Operating income | 0.1 | 2.0 | 5.9 | 9.7 | 14.0 | 21.2 | 34.3 |
| Net income | −1.5 | −0.4 | 2.1 | 3.9 | 3.7 | 6.6 | 14.1 |
| Growth | +87.5% | −3.8% | +77.8% | +114.5% | |||
| EPS, diluted | n/a | −0.10 | 0.10 | 0.15 | 0.12 | 0.21 | 0.47 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 0.6% | 8.3% | 14.8% | 18.2% | 22.0% | 27.7% | 35.8% |
| Net margin | −13.3% | −1.4% | 5.1% | 7.2% | 5.8% | 8.6% | 14.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.9 | 9.4 | 17.1 | 24.6 | 28.4 | 33.5 | 44.5 |
| Dividends paid | −3.5 | −8.2 | −15.0 | −21.6 | −24.4 | −28.0 | −30.8 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 12.5 | 2.2 | 5.9 | 1.5 | 2.2 | 1.8 | 1.5 |
| Total debt | n/a | 124.6 | 95.3 | 196.7 | 240.6 | 296.7 | 361.1 |
| Net cash (debt) | n/a | −122.4 | −89.5 | −195.2 | −238.4 | −294.9 | −359.7 |
| Shareholders’ equity | 48.9 | 92.0 | 220.0 | 229.2 | 243.6 | 251.3 | 285.2 |
| Debt to equity | n/a | 1.35 | 0.43 | 0.86 | 0.99 | 1.18 | 1.27 |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 0.6% | 8.3% | 14.8% | 18.2% | 22.0% | 27.7% | 35.8% | |
| −12.9% | −2.3% | 6.7% | 8.9% | 7.3% | 11.0% | 18.9% | |
| −13.3% | −1.4% | 5.1% | 7.2% | 5.8% | 8.6% | 14.8% | |
| Spending | |||||||
| 42.9% | 33.7% | 26.6% | 24.6% | 23.0% | 21.0% | 17.9% | |
| n/a | n/a | 4.2% | 0.3% | 1.5% | 1.4% | 0.1% | |
| Returns | |||||||
| −3.1% | −0.4% | 0.9% | 1.7% | 1.5% | 2.6% | 5.0% | |
| −1.1% | −0.1% | 0.5% | 0.8% | 0.7% | 1.0% | 1.9% | |
| Balance and payout | |||||||
| n/a | 1.35 | 0.43 | 0.86 | 0.99 | 1.18 | 1.27 | |
| 49.0% | 53.8% | 29.7% | 43.4% | 46.8% | 50.9% | 52.6% | |
| n/a | n/a | 731.9% | 559.6% | 656.8% | 424.3% | 217.3% | |