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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| −34.8% | 32.1% | 54.6% | 14.9% | 16.9% | 6.3% | |
| n/a | 10.8% | 42.2% | 18.0% | 11.9% | 12.8% | |
| −9.1% | 10.8% | 42.2% | −8.4% | 8.7% | 9.2% | |
| Spending | ||||||
| 9.5% | 6.3% | 7.0% | 10.2% | 9.7% | 8.9% | |
| n/a | 0.0% | 0.0% | 146.8% | 26.7% | 27.9% | |
| Returns | ||||||
| n/a | n/a | 21.1% | −3.6% | 4.2% | 4.0% | |
| n/a | 2.9% | 18.0% | −2.6% | 2.6% | 2.8% | |
| Balance and payout | ||||||
| n/a | 18.7% | 13.9% | 28.7% | 38.3% | 29.6% | |
| n/a | 66.2% | 30.3% | n/a | 301.8% | 364.5% | |