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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | n/a | 400.0 | 447.7 | 510.6 | 927.7 |
| Growth | +11.9% | +14.1% | +81.7% | ||
| Operating income | n/a | 61.5 | 108.8 | 117.4 | 359.4 |
| Net income | n/a | −4.9 | 11.4 | 24.6 | 78.3 |
| Growth | +115.3% | +218.7% | |||
| EPS, diluted | n/a | −0.25 | 0.08 | 0.14 | 0.41 |
| Growth | +75.0% | +192.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | n/a | 15.4% | 24.3% | 23.0% | 38.7% |
| Net margin | n/a | −1.2% | 2.6% | 4.8% | 8.4% |
| Free cash flow margin | n/a | −9.5% | −2.0% | −7.9% | 13.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | n/a | 76.9 | 104.7 | 141.2 | 373.0 |
| Capital expenditure | n/a | −115.0 | −113.7 | −181.4 | −243.9 |
| Free cash flow | n/a | −38.1 | −9.0 | −40.2 | 129.1 |
| Growth | |||||
| Buybacks | −5.5 | −3.1 | 0.0 | n/a | n/a |
| Dividends paid | n/a | −10.4 | 0.0 | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 323.6 | 299.5 | 194.6 | 252.5 | 391.9 |
| Total debt | n/a | 378.4 | 377.8 | 516.2 | 519.5 |
| Net cash (debt) | n/a | −79.0 | −183.2 | −263.7 | −127.6 |
| Shareholders’ equity | 478.5 | 495.9 | 624.7 | 798.6 | 1,446.1 |
| Debt to equity | n/a | 0.76 | 0.60 | 0.65 | 0.36 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Operations | |||||
| n/a | 76.9 | 104.7 | 141.2 | 373.0 | |
| Growth | +36.1% | +34.9% | +164.1% | ||
| Investment | |||||
| n/a | −115.0 | −113.7 | −181.4 | −243.9 | |
| calc | n/a | −38.1 | −9.0 | −40.2 | 129.1 |
| Growth | |||||
| calc | n/a | −0.33 | −0.07 | −0.25 | 0.67 |
| n/a | −54.5 | −180.3 | −198.8 | −257.2 | |
| Financing | |||||
| n/a | −39.3 | −33.3 | 121.3 | 21.0 | |
| n/a | −10.4 | 0.0 | n/a | n/a | |
| −5.5 | −3.1 | 0.0 | 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.