Closing prices at the end of each trading day, from 11 Jan 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 | 764.6 | 975.5 | 971.1 |
| Growth | +27.6% | −0.4% | |
| Net income | 123.2 | 16.1 | 10.7 |
| Growth | −87.0% | −33.5% | |
| EPS, diluted | n/a | 1.81 | 1.19 |
| Growth | −34.3% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Gross margin | 28.3% | 26.2% | 21.8% |
| Net margin | 16.1% | 1.6% | 1.1% |
| Free cash flow margin | 9.8% | 1.6% | −3.8% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 76.3 | 19.1 | −31.3 |
| Capital expenditure | −1.3 | −3.9 | −5.5 |
| Free cash flow | 74.9 | 15.2 | −36.9 |
| Growth | −79.7% | −341.8% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 19.8 | 22.4 | 12.7 |
| Shareholders’ equity | 0.0 | 73.6 | 86.7 |
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 |
|---|---|---|---|
| Operations | |||
| 76.3 | 19.1 | −31.3 | |
| Growth | −74.9% | −263.8% | |
| Investment | |||
| −1.3 | −3.9 | −5.5 | |
| calc | 74.9 | 15.2 | −36.9 |
| Growth | −79.7% | −341.8% | |
| calc | n/a | 1.68 | −4.00 |
| −76.8 | −4.7 | −6.6 | |
| Financing | |||
| −9.2 | −11.8 | 28.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.