Closing prices at the end of each trading day, from 13 Jan 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 4.0 | 5.2 | 9.8 | 10.7 | 12.4 |
| Growth | +30.9% | +88.9% | +8.7% | +16.0% | |
| Net income | 38.3 | 39.4 | 86.0 | 118.8 | 170.0 |
| Growth | +2.8% | +118.3% | +38.2% | +43.1% | |
| EPS, diluted | 1.18 | 1.21 | 2.24 | 2.87 | 4.07 |
| Growth | +2.5% | +85.1% | +28.1% | +41.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net margin | 964.4% | 757.8% | 875.7% | 1,113.0% | 1,373.3% |
| Free cash flow margin | 4,357.7% | 3,974.1% | 3,412.6% | 2,818.4% | 3,251.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 175.3 | 208.9 | 338.2 | 305.1 | 408.1 |
| Capital expenditure | −2.2 | −2.3 | −3.1 | −4.2 | −5.5 |
| Free cash flow | 173.1 | 206.6 | 335.1 | 300.9 | 402.6 |
| Growth | +19.3% | +62.2% | −10.2% | +33.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 42.1 | 45.4 | 65.9 | 121.6 | 168.5 |
| Shareholders’ equity | 426.1 | 421.7 | 661.0 | 794.0 | 1,009.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 42.1 | 45.4 | 65.9 | 121.6 | 168.5 | |
| 9.6 | 8.7 | 9.1 | 12.2 | 15.1 | |
| 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | |
| 2,118.2 | 2,363.4 | 2,953.4 | 3,729.5 | 4,791.9 | |
| Growth | +11.6% | +25.0% | +26.3% | +28.5% | |
| Liabilities | |||||
| 1,692.1 | 1,941.8 | 2,292.4 | 2,935.5 | 3,782.3 | |
| Equity | |||||
| −144.8 | −105.4 | −21.7 | 97.1 | 267.1 | |
| 426.1 | 421.7 | 661.0 | 794.0 | 1,009.6 | |
| Growth | −1.0% | +56.8% | +20.1% | +27.1% | |
| Per share and net cash | |||||
| n/a | 37.7 | 39.9 | 40.1 | 40.5 | |
| calc | n/a | 11.20 | 16.58 | 19.79 | 24.92 |
Lines marked calc are worked out here from filed figures; point at one for how.