Closing prices at the end of each trading day, from 11 Feb 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 | 340.1 | 321.2 | 430.9 | 512.1 | 512.3 | 573.3 | 568.1 |
| Growth | −5.6% | +34.2% | +18.8% | +0.0% | +11.9% | −0.9% | |
| Operating income | 31.2 | 21.2 | 12.1 | −167.2 | −81.7 | −15.2 | 54.0 |
| Net income | 6.9 | 16.4 | 19.4 | −158.7 | −156.2 | −36.1 | 22.7 |
| Growth | +139.5% | +18.1% | −919.1% | ||||
| EPS, diluted | n/a | n/a | −0.15 | −2.59 | −2.49 | −0.56 | 0.33 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 73.3% | 72.7% | 70.3% | 64.6% | 64.1% | 67.7% | 68.3% |
| Operating margin | 9.2% | 6.6% | 2.8% | −32.7% | −16.0% | −2.7% | 9.5% |
| Net margin | 2.0% | 5.1% | 4.5% | −31.0% | −30.5% | −6.3% | 4.0% |
| Free cash flow margin | 11.3% | 17.2% | 2.2% | −2.9% | 1.6% | 6.6% | 12.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 40.7 | 71.8 | 23.0 | −13.5 | 15.3 | 38.8 | 74.7 |
| Capital expenditure | −2.3 | −16.6 | −13.5 | −1.5 | −7.4 | −1.0 | −2.6 |
| Free cash flow | 38.4 | 55.2 | 9.5 | −15.0 | 8.0 | 37.8 | 72.1 |
| Growth | +43.9% | −82.8% | −258.5% | +373.4% | +90.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 64.5 | 86.8 | 43.9 | 30.2 | 37.0 | 41.6 | 51.2 |
| Total debt | n/a | 188.4 | 357.7 | 418.1 | 394.8 | 335.6 | 294.0 |
| Net cash (debt) | n/a | −101.5 | −313.7 | −387.9 | −357.9 | −294.0 | −242.7 |
| Shareholders’ equity | n/a | n/a | 458.9 | 325.2 | 173.6 | 147.9 | 184.1 |
| Debt to equity | n/a | n/a | 0.78 | 1.29 | 2.27 | 2.27 | 1.60 |
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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 64.5 | 86.8 | 43.9 | 30.2 | 37.0 | 41.6 | 51.2 | |
| n/a | 88.3 | 125.0 | 136.3 | 122.8 | 127.4 | 128.3 | |
| n/a | 29.1 | 61.7 | 84.8 | 91.3 | 92.5 | 82.2 | |
| n/a | 6.9 | 23.0 | 27.6 | n/a | n/a | n/a | |
| n/a | 49.8 | 147.6 | 7.5 | 7.5 | 7.5 | 7.5 | |
| n/a | 494.5 | 1,225.9 | 1,372.6 | 810.9 | 728.0 | 683.6 | |
| Growth | +147.9% | +12.0% | −40.9% | −10.2% | −6.1% | ||
| Liabilities | |||||||
| n/a | 15.0 | 18.0 | 33.1 | 27.8 | 27.3 | 15.0 | |
| n/a | 173.4 | 339.6 | 385.0 | 367.0 | 308.3 | 279.0 | |
| calc | n/a | 188.4 | 357.7 | 418.1 | 394.8 | 335.6 | 294.0 |
| n/a | 350.3 | 618.2 | 960.4 | 589.8 | 542.4 | 455.1 | |
| Equity | |||||||
| n/a | n/a | −6.6 | −165.3 | −321.5 | −357.7 | −334.9 | |
| n/a | n/a | 458.9 | 325.2 | 173.6 | 147.9 | 184.1 | |
| Growth | −29.1% | −46.6% | −14.8% | +24.4% | |||
| Per share and net cash | |||||||
| calc | n/a | −101.5 | −313.7 | −387.9 | −357.9 | −294.0 | −242.7 |
Lines marked calc are worked out here from filed figures; point at one for how.