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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 22.6 | 57.2 | 60.7 | 47.1 | 102.1 | 103.2 | 56.9 | 136.0 | 206.4 | 153.3 | |
| Growth | +153.0% | +6.2% | −22.4% | +116.7% | +1.1% | −44.8% | +139.0% | +51.8% | −25.7% | |
| Investment | ||||||||||
| −9.1 | −10.5 | −11.0 | −19.3 | −16.1 | −11.1 | −28.6 | −7.5 | −10.1 | −16.3 | |
| calc | 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% | |
| calc | 0.28 | 0.95 | 1.00 | 0.55 | 1.69 | 1.77 | 0.51 | 2.35 | 3.38 | 2.33 |
| −11.4 | −168.8 | −13.4 | −73.4 | −20.3 | −20.4 | −68.3 | −26.0 | −24.7 | −358.5 | |
| Financing | ||||||||||
| 1.1 | 67.3 | 2.4 | −0.1 | 52.0 | 374.4 | −76.3 | −31.9 | 346.4 | −55.0 | |
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −0.0 | −0.0 | −0.0 | 0.0 | −5.1 | 0.0 | −78.8 | −27.3 | −75.0 | −41.6 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.