Closing prices at the end of each trading day, from 18 Sep 2024. 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 193.5 | 205.4 | 173.6 |
| Growth | +6.1% | −15.5% | |
| Operating income | 70.7 | 70.3 | 67.5 |
| Net income | 39.4 | 46.6 | 51.0 |
| Growth | +18.4% | +9.4% | |
| EPS, diluted | 0.42 | 0.48 | 0.50 |
| Growth | +14.3% | +4.2% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Gross margin | 70.9% | 76.0% | 73.3% |
| Operating margin | 36.5% | 34.2% | 38.9% |
| Net margin | 20.3% | 22.7% | 29.4% |
| Free cash flow margin | 21.8% | 8.8% | 13.4% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 50.7 | 20.6 | 24.7 |
| Capital expenditure | −8.5 | −2.6 | −1.4 |
| Free cash flow | 42.1 | 18.0 | 23.3 |
| Growth | −57.2% | +29.1% | |
| Buybacks | n/a | 0.0 | −5.0 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 103.0 | 125.0 | 163.8 |
| Total debt | n/a | 6.6 | 42.8 |
| Net cash (debt) | n/a | 118.4 | 120.9 |
| Shareholders’ equity | 142.2 | 195.1 | 248.3 |
| Debt to equity | n/a | 0.03 | 0.17 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Assets | |||
| 103.0 | 125.0 | 163.8 | |
| 3.1 | 1.5 | 2.8 | |
| 13.6 | 8.8 | 7.5 | |
| 3.6 | 4.6 | 15.4 | |
| 258.8 | 266.1 | 380.4 | |
| Growth | +2.8% | +43.0% | |
| Liabilities | |||
| n/a | 6.6 | 42.8 | |
| calc | n/a | 6.6 | 42.8 |
| 115.0 | 71.1 | 117.1 | |
| Equity | |||
| 142.8 | 189.5 | 240.4 | |
| 142.2 | 195.1 | 248.3 | |
| Growth | +37.2% | +27.3% | |
| Per share and net cash | |||
| calc | n/a | 118.4 | 120.9 |
| 94.2 | 102.8 | 102.6 | |
| calc | 1.51 | 1.90 | 2.42 |
Lines marked calc are worked out here from filed figures; point at one for how.