Closing prices at the end of each trading day, from 31 Mar 2023. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 287.5 | 346.7 | 370.3 | 404.1 | 504.2 | 572.5 |
| Growth | +20.6% | +6.8% | +9.1% | +24.8% | +13.6% | |
| Operating income | 6.2 | 8.6 | 9.8 | 13.9 | 14.7 | 16.9 |
| Net income | 6.0 | 6.6 | 7.8 | 10.3 | 10.9 | 11.9 |
| Growth | +9.9% | +17.2% | +32.2% | +5.7% | +9.6% | |
| EPS, diluted | 0.08 | 0.09 | 0.10 | 0.13 | n/a | n/a |
| Growth | +12.5% | +11.1% | +30.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 12.5% | 11.9% | 11.2% | 11.5% | 9.2% | 9.3% |
| Operating margin | 2.2% | 2.5% | 2.7% | 3.4% | 2.9% | 2.9% |
| Net margin | 2.1% | 1.9% | 2.1% | 2.5% | 2.2% | 2.1% |
| Free cash flow margin | −1.9% | −0.6% | −0.6% | 0.8% | −2.9% | −0.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 2.3 | 20.4 | 4.8 | 14.1 | 15.0 | 16.1 |
| Capital expenditure | −7.9 | −22.6 | −6.9 | −10.8 | −29.5 | −19.0 |
| Free cash flow | −5.6 | −2.2 | −2.1 | 3.4 | −14.5 | −2.9 |
| Growth | −530.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash and securities | 27.8 | 18.9 | 21.3 | 62.9 | 74.1 | 79.9 |
| Total debt | n/a | 91.9 | 95.3 | 72.3 | 55.8 | 81.3 |
| Net cash (debt) | n/a | −73.0 | −74.0 | −9.4 | 18.3 | −1.3 |
| Shareholders’ equity | 84.4 | 91.6 | 91.2 | 107.9 | 117.1 | 131.9 |
| Debt to equity | n/a | 1.00 | 1.04 | 0.67 | 0.48 | 0.62 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 12.5% | 11.9% | 11.2% | 11.5% | 9.2% | 9.3% | |
| 2.2% | 2.5% | 2.7% | 3.4% | 2.9% | 2.9% | |
| 2.6% | 2.4% | 2.5% | 3.1% | 2.5% | 2.5% | |
| 2.1% | 1.9% | 2.1% | 2.5% | 2.2% | 2.1% | |
| −1.9% | −0.6% | −0.6% | 0.8% | −2.9% | −0.5% | |
| Spending | ||||||
| 8.2% | 7.2% | 6.6% | 6.4% | 5.1% | 5.3% | |
| 2.8% | 6.5% | 1.9% | 2.7% | 5.8% | 3.3% | |
| 20.6% | 18.6% | 17.0% | 18.4% | 13.3% | 14.4% | |
| Returns | ||||||
| 7.2% | 7.3% | 8.5% | 9.5% | 9.3% | 9.0% | |
| n/a | 2.7% | 3.2% | 3.9% | 3.5% | 3.4% | |
| Balance and payout | ||||||
| n/a | 1.00 | 1.04 | 0.67 | 0.48 | 0.62 | |
| n/a | 60.7% | 61.2% | 57.8% | 60.2% | 60.0% | |