Closing prices at the end of each trading day, from 12 Oct 2016. 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 261.1 | 338.9 | 420.5 | 502.4 | 618.0 | 749.0 | 842.6 | 881.7 | 939.8 | 1,011.2 |
| Growth | +29.8% | +24.1% | +19.5% | +23.0% | +21.2% | +12.5% | +4.6% | +6.6% | +7.6% | |
| Operating income | 14.1 | 33.4 | 12.2 | 50.4 | 56.3 | 61.6 | 51.0 | 66.8 | 108.5 | 133.6 |
| Net income | 10.2 | 29.3 | 21.5 | 53.5 | 76.7 | n/a | n/a | n/a | n/a | n/a |
| Growth | +188.1% | −26.4% | +148.7% | +43.2% | ||||||
| EPS, diluted | 0.21 | 0.59 | 0.43 | 1.06 | 1.53 | 1.01 | 1.07 | 1.53 | 2.29 | 2.46 |
| Growth | +181.0% | −27.1% | +146.5% | +44.3% | −34.0% | +5.9% | +43.0% | +49.7% | +7.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 5.4% | 9.8% | 2.9% | 10.0% | 9.1% | 8.2% | 6.1% | 7.6% | 11.5% | 13.2% |
| Net margin | 3.9% | 8.6% | 5.1% | 10.7% | 12.4% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 5.2% | 13.8% | 11.8% | 5.5% | 13.9% | 12.3% | 3.4% | 14.6% | 20.9% | 13.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 22.6 | 57.2 | 60.7 | 47.1 | 102.1 | 103.2 | 56.9 | 136.0 | 206.4 | 153.3 |
| Capital expenditure | −9.1 | −10.5 | −11.0 | −19.3 | −16.1 | −11.1 | −28.6 | −7.5 | −10.1 | −16.3 |
| Free cash flow | 13.5 | 46.7 | 49.7 | 27.8 | 85.9 | 92.1 | 28.3 | 128.4 | 196.3 | 137.0 |
| Growth | +244.9% | +6.4% | −44.1% | +209.3% | +7.2% | −69.3% | +354.5% | +52.8% | −30.2% | |
| Buybacks | −0.0 | −0.0 | −0.0 | 0.0 | −5.1 | 0.0 | −78.8 | −27.3 | −75.0 | −41.6 |
| Dividends paid | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 140.6 | 96.3 | 146.1 | 119.6 | 253.5 | 710.6 | 622.2 | 697.0 | 1,220.7 | 960.6 |
| Total debt | 6.7 | 71.0 | 67.0 | 63.0 | 110.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 133.9 | 25.3 | 79.1 | 56.6 | 143.5 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 191.2 | 232.8 | 277.6 | 355.7 | 467.8 | 613.2 | 598.9 | 688.5 | 726.5 | 848.2 |
| Debt to equity | 0.04 | 0.30 | 0.24 | 0.18 | 0.24 | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 140.6 | 96.3 | 146.1 | 119.6 | 253.5 | 710.6 | 622.2 | 697.0 | 1,220.7 | 960.6 | |
| 29.8 | 40.6 | 49.5 | 76.4 | 83.3 | 105.5 | 124.3 | 130.6 | 126.1 | 141.9 | |
| 10.5 | 14.2 | 23.0 | 34.2 | 44.3 | 75.3 | 115.6 | 96.1 | 87.4 | 94.4 | |
| 20.2 | 23.5 | 27.8 | 38.5 | 44.8 | 41.7 | 57.2 | 54.2 | 63.2 | 64.8 | |
| 24.7 | 63.6 | 63.6 | 105.0 | 112.8 | 112.9 | 148.2 | 154.5 | 154.2 | 225.0 | |
| 261.2 | 371.6 | 441.0 | 557.8 | 731.7 | 1,232.0 | 1,329.4 | 1,439.6 | 2,038.2 | 2,136.6 | |
| Growth | +42.3% | +18.7% | +26.5% | +31.2% | +68.4% | +7.9% | +8.3% | +41.6% | +4.8% | |
| Liabilities | ||||||||||
| 6.7 | 71.0 | 67.0 | 63.0 | 110.0 | n/a | n/a | n/a | n/a | n/a | |
| calc | 6.7 | 71.0 | 67.0 | 63.0 | 110.0 | n/a | n/a | n/a | n/a | n/a |
| 70.0 | 138.8 | 163.4 | 190.9 | 253.2 | 606.0 | 706.5 | 714.7 | 1,266.9 | 1,245.6 | |
| Equity | ||||||||||
| −117.9 | −88.7 | −64.0 | −10.5 | 66.6 | 118.8 | 185.1 | 266.2 | 390.3 | 522.9 | |
| 191.2 | 232.8 | 277.6 | 355.7 | 467.8 | 613.2 | 598.9 | 688.5 | 726.5 | 848.2 | |
| Growth | +21.7% | +19.2% | +28.1% | +31.5% | +31.1% | −2.3% | +15.0% | +5.5% | +16.7% | |
| Per share and net cash | ||||||||||
| calc | 133.9 | 25.3 | 79.1 | 56.6 | 143.5 | n/a | n/a | n/a | n/a | n/a |
| 46.1 | 47.2 | 48.1 | 48.7 | 49.5 | 50.3 | 49.5 | 49.9 | 49.6 | 49.6 | |
| calc | 4.14 | 4.93 | 5.77 | 7.30 | 9.45 | 12.20 | 12.11 | 13.81 | 14.64 | 17.09 |
Lines marked calc are worked out here from filed figures; point at one for how.