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 | 79.2 | 93.5 | 123.2 | 134.0 | 155.9 | 269.7 | 320.9 | 315.4 | 429.2 | 496.1 |
| Growth | +18.0% | +31.8% | +8.8% | +16.3% | +73.0% | +19.0% | −1.7% | +36.1% | +15.6% | |
| Operating income | 2.0 | −3.0 | 20.0 | 22.0 | 22.6 | 70.9 | 81.5 | 65.4 | 108.1 | 128.2 |
| Net income | 4.7 | 14.0 | 18.7 | 22.0 | 21.8 | 60.3 | 79.9 | 78.6 | 118.5 | 50.7 |
| Growth | +194.9% | +34.2% | +17.4% | −0.9% | +176.8% | +32.6% | −1.6% | +50.7% | −57.2% | |
| EPS, diluted | 0.13 | 0.39 | 0.51 | 0.57 | 0.54 | 1.34 | 1.68 | 1.63 | 2.42 | 1.04 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.0% | 48.7% | 49.4% | 48.3% | 47.0% | 50.9% | 49.8% | 46.8% | 48.9% | 50.5% |
| Operating margin | 2.5% | −3.2% | 16.3% | 16.4% | 14.5% | 26.3% | 25.4% | 20.7% | 25.2% | 25.8% |
| Net margin | 6.0% | 14.9% | 15.2% | 16.4% | 14.0% | 22.4% | 24.9% | 24.9% | 27.6% | 10.2% |
| Free cash flow margin | −23.5% | −1.6% | 11.8% | 17.4% | 15.0% | 21.1% | 15.5% | 22.6% | 26.1% | 25.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −17.3 | 1.6 | 16.8 | 24.6 | 25.8 | 61.0 | 57.8 | 79.3 | 122.2 | 141.9 |
| Capital expenditure | −1.3 | −3.1 | −2.2 | −1.3 | −2.4 | −4.1 | −8.2 | −8.1 | −10.1 | −14.4 |
| Free cash flow | −18.6 | −1.5 | 14.5 | 23.4 | 23.3 | 56.9 | 49.6 | 71.2 | 112.1 | 127.5 |
| Growth | +60.6% | −0.1% | +143.7% | −12.8% | +43.6% | +57.4% | +13.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.7 | 43.7 | 54.9 | 38.0 | 105.8 | 241.9 | 148.2 | 120.0 | 126.2 | 177.8 |
| Shareholders’ equity | 73.4 | 84.3 | 101.4 | 136.3 | 227.3 | 293.6 | 384.1 | 476.1 | 549.2 | 617.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 41.0% | 48.7% | 49.4% | 48.3% | 47.0% | 50.9% | 49.8% | 46.8% | 48.9% | 50.5% | |
| 2.5% | −3.2% | 16.3% | 16.4% | 14.5% | 26.3% | 25.4% | 20.7% | 25.2% | 25.8% | |
| 1.5% | −3.4% | 16.9% | 17.0% | 15.0% | 26.7% | 27.5% | 27.8% | 30.6% | 10.5% | |
| 6.0% | 14.9% | 15.2% | 16.4% | 14.0% | 22.4% | 24.9% | 24.9% | 27.6% | 10.2% | |
| −23.5% | −1.6% | 11.8% | 17.4% | 15.0% | 21.1% | 15.5% | 22.6% | 26.1% | 25.7% | |
| Spending | ||||||||||
| 15.9% | 14.5% | 11.8% | 12.2% | 12.6% | 8.7% | 9.0% | 10.0% | 8.9% | 9.7% | |
| 27.6% | 23.6% | 21.3% | 19.8% | 19.9% | 15.9% | 15.4% | 16.1% | 14.8% | 14.9% | |
| 1.6% | 3.4% | 1.8% | 0.9% | 1.5% | 1.5% | 2.6% | 2.6% | 2.4% | 2.9% | |
| 25.9% | n/a | 9.8% | 8.6% | 6.9% | 16.2% | 9.3% | 10.3% | 9.7% | 3.1% | |
| Returns | ||||||||||
| 6.5% | 16.6% | 18.5% | 16.1% | 9.6% | 20.5% | 20.8% | 16.5% | 21.6% | 8.2% | |
| 4.5% | 12.4% | 13.2% | 12.9% | 7.6% | 10.3% | 11.8% | 10.0% | 13.3% | 4.0% | |
| Balance and payout | ||||||||||
| 30.5% | 25.4% | 28.4% | 20.0% | 21.1% | 49.7% | 43.3% | 39.5% | 38.4% | 51.0% | |