Closing prices at the end of each trading day, from 10 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 97.2 | 167.8 | 281.9 | 233.9 | 242.0 | 274.0 |
| Growth | +72.6% | +68.0% | −17.0% | +3.5% | +13.2% | |
| Operating income | −33.8 | 53.9 | 153.9 | 34.9 | 41.0 | 17.1 |
| Net income | −8.9 | 18.1 | 118.9 | −19.7 | 21.1 | 25.3 |
| Growth | +556.4% | −116.6% | +20.0% | |||
| EPS, diluted | −0.02 | 0.04 | 0.26 | −0.73 | 0.64 | 0.64 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −34.8% | 32.1% | 54.6% | 14.9% | 16.9% | 6.3% |
| Net margin | −9.1% | 10.8% | 42.2% | −8.4% | 8.7% | 9.2% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 76.3 | 87.0 | 147.0 | 141.9 | 155.0 | 170.3 |
| Buybacks | n/a | 0.0 | 0.0 | −0.2 | 0.0 | 0.0 |
| Dividends paid | n/a | −12.0 | −36.0 | −58.0 | −63.6 | −92.1 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 1.7 | 2.8 | 10.0 | 0.6 | 3.0 | 1.3 |
| Shareholders’ equity | n/a | n/a | 564.4 | 546.4 | 500.3 | 629.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 30 Nov 2020 | FY2021 30 Nov 2021 | FY2022 31 Dec 2022 | FY2023† 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 97.2 | 167.8 | 281.9 | 233.9 | 242.0 | 274.0 | |
| Growth | +72.6% | +68.0% | −17.0% | +3.5% | +13.2% | |
| 9.2 | 10.6 | 19.8 | 23.9 | 23.5 | 24.3 | |
| −33.8 | 53.9 | 153.9 | 34.9 | 41.0 | 17.1 | |
| Growth | +185.5% | −77.3% | +17.6% | −58.2% | ||
| n/a | 18.1 | 118.9 | 42.2 | 28.7 | 35.1 | |
| n/a | 0.0 | 0.0 | 61.9 | 7.7 | 9.8 | |
| −8.9 | 18.1 | 118.9 | −19.7 | 21.1 | 25.3 | |
| Growth | +556.4% | −116.6% | +20.0% | |||
| Per share | ||||||
| −0.02 | 0.04 | 0.26 | −0.73 | 0.70 | 0.67 | |
| −0.02 | 0.04 | 0.26 | −0.73 | 0.64 | 0.64 | |
| Growth | +550.0% | −380.8% | +0.0% | |||
| 450.0 | 438.6 | 438.6 | 29.6 | 30.0 | 37.6 | |
| 438.6 | 438.6 | 438.6 | 29.6 | 32.9 | 39.6 | |
| Growth | +0.0% | +0.0% | −93.3% | +11.3% | +20.2% | |
† The diluted share count jumps at 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.