Closing prices at the end of each trading day, from 4 Nov 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 494.5 | 507.4 | 796.9 | 1,228.9 | 1,287.7 | 1,271.1 | 1,379.2 |
| Growth | +2.6% | +57.1% | +54.2% | +4.8% | −1.3% | +8.5% | |
| Operating income | 29.7 | 30.9 | 33.4 | 184.7 | 164.3 | 87.0 | 88.9 |
| Net income | 7.5 | 6.1 | 21.1 | 136.6 | 125.2 | 68.6 | 67.3 |
| Growth | −19.2% | +247.2% | +547.0% | −8.3% | −45.3% | −1.9% | |
| EPS, diluted | 0.04 | 0.03 | 0.18 | 0.98 | 0.89 | 0.49 | 0.48 |
| Growth | −25.0% | +500.0% | +444.4% | −9.2% | −44.9% | −2.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 35.6% | 39.3% | 41.4% | 42.7% | 42.0% | 39.4% | 38.9% |
| Operating margin | 6.0% | 6.1% | 4.2% | 15.0% | 12.8% | 6.8% | 6.4% |
| Net margin | 1.5% | 1.2% | 2.6% | 11.1% | 9.7% | 5.4% | 4.9% |
| Free cash flow margin | 2.1% | 26.7% | 12.3% | 1.8% | 5.8% | 3.1% | 4.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 20.0 | 148.3 | 139.8 | 77.5 | 168.7 | 147.1 | 136.8 |
| Capital expenditure | −9.9 | −13.0 | −41.5 | −55.7 | −93.4 | −107.4 | −77.9 |
| Free cash flow | 10.2 | 135.3 | 98.4 | 21.8 | 75.2 | 39.7 | 59.0 |
| Growth | +1,230.9% | −27.3% | −77.8% | +245.2% | −47.2% | +48.4% | |
| Buybacks | 0.0 | −0.1 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | 0.0 | 0.0 | −70.3 | −0.4 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 20.1 | 57.1 | 123.8 | 145.2 | 223.1 | 197.5 | 253.4 |
| Shareholders’ equity | −33.4 | −26.8 | 69.8 | 209.7 | 340.2 | 343.7 | 418.2 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 20.0 | 148.3 | 139.8 | 77.5 | 168.7 | 147.1 | 136.8 | |
| Growth | +639.9% | −5.7% | −44.6% | +117.8% | −12.8% | −7.0% | |
| 16.0 | 17.0 | 23.9 | 24.9 | 29.4 | 39.1 | 46.8 | |
| Investment | |||||||
| −9.9 | −13.0 | −41.5 | −55.7 | −93.4 | −107.4 | −77.9 | |
| calc | 10.2 | 135.3 | 98.4 | 21.8 | 75.2 | 39.7 | 59.0 |
| Growth | +1,230.9% | −27.3% | −77.8% | +245.2% | −47.2% | +48.4% | |
| calc | 0.09 | 1.21 | 0.82 | 0.16 | 0.54 | 0.28 | 0.42 |
| −9.9 | −13.0 | −41.5 | −55.7 | −93.1 | −99.5 | −77.8 | |
| Financing | |||||||
| −14.3 | −91.3 | −31.5 | −0.2 | −1.8 | −73.0 | −3.5 | |
| n/a | n/a | n/a | 0.0 | 0.0 | −70.3 | −0.4 | |
| 0.0 | −0.1 | 0.0 | 0.0 | n/a | n/a | n/a | |
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.