Closing prices at the end of each trading day, from 3 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 29.3 | 15.6 | 22.3 | 22.4 | 21.1 |
| Growth | −46.6% | +42.6% | +0.4% | −5.9% | |
| Operating income | −0.7 | 6.9 | 8.2 | −5.6 | −4.6 |
| Net income | −1.4 | 49.9 | 140.6 | 25.2 | 5.9 |
| Growth | +181.7% | −82.1% | −76.5% | ||
| EPS, diluted | −0.15 | 1.17 | 2.87 | 1.09 | 0.08 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | −2.5% | 44.3% | 36.8% | −24.8% | −22.1% |
| Net margin | −4.9% | 319.3% | 630.5% | 112.6% | 28.1% |
| Free cash flow margin | −395.4% | 263.7% | −72.1% | 47.6% | −346.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −4.4 | 41.5 | 56.1 | 10.8 | −6.3 |
| Capital expenditure | −111.3 | −0.3 | −72.2 | −0.1 | −66.8 |
| Free cash flow | −115.7 | 41.2 | −16.1 | 10.7 | −73.1 |
| Growth | −139.0% | −785.8% | |||
| Buybacks | 0.0 | 0.0 | −1.0 | −3.7 | 0.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 5.0 | 41.8 | 151.8 | 37.2 | 87.4 |
| Total debt | 16.0 | 13.1 | 5.2 | n/a | n/a |
| Net cash (debt) | −11.0 | 28.7 | 146.5 | n/a | n/a |
| Shareholders’ equity | 104.0 | 140.5 | 176.7 | 199.0 | 163.6 |
| Debt to equity | 0.15 | 0.09 | 0.03 | n/a | n/a |
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 |
|---|---|---|---|---|---|
| Margins | |||||
| −2.5% | 44.3% | 36.8% | −24.8% | −22.1% | |
| −4.2% | 44.3% | 50.3% | 24.6% | 26.6% | |
| −4.9% | 319.3% | 630.5% | 112.6% | 28.1% | |
| −395.4% | 263.7% | −72.1% | 47.6% | −346.8% | |
| Spending | |||||
| 3.0% | 13.4% | 24.0% | 45.5% | 40.8% | |
| 380.3% | 1.9% | 323.8% | 0.5% | 316.7% | |
| n/a | 0.0% | 0.4% | 0.0% | 0.0% | |
| Returns | |||||
| −1.4% | 35.5% | 79.6% | 12.7% | 3.6% | |
| −1.2% | 31.7% | 45.6% | 7.7% | 1.8% | |
| Balance and payout | |||||
| 0.15 | 0.09 | 0.03 | n/a | n/a | |
| n/a | 0.0% | n/a | 35.0% | n/a | |