Closing prices at the end of each trading day, from 31 Aug 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 | 171.9 | 194.9 | 246.2 | 270.7 | 325.1 | 401.2 | 475.7 |
| Growth | +13.4% | +26.3% | +9.9% | +20.1% | +23.4% | +18.6% | |
| Operating income | −1.5 | 9.2 | 13.8 | 1.0 | 33.2 | 56.9 | 66.5 |
| Net income | −1.9 | 5.8 | 71.4 | 120.8 | −81.1 | −283.0 | 78.3 |
| Growth | +1,135.0% | +69.2% | −167.1% | ||||
| EPS, diluted | −0.08 | −0.08 | 0.44 | 0.59 | −0.43 | −1.35 | 0.31 |
| Growth | +34.1% | −172.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 79.2% | 80.6% | 82.7% | 81.3% | 83.6% | 84.4% | 84.2% |
| Operating margin | −0.9% | 4.7% | 5.6% | 0.4% | 10.2% | 14.2% | 14.0% |
| Net margin | −1.1% | 3.0% | 29.0% | 44.6% | −24.9% | −70.5% | 16.5% |
| Free cash flow margin | 5.8% | 31.0% | 12.6% | 5.1% | 29.8% | 30.8% | 33.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 16.1 | 66.5 | 36.1 | 20.6 | 102.1 | 132.2 | 173.5 |
| Capital expenditure | −6.2 | −6.2 | −5.1 | −6.9 | −5.2 | −8.6 | −13.2 |
| Free cash flow | 9.9 | 60.3 | 30.9 | 13.7 | 96.8 | 123.6 | 160.3 |
| Growth | +507.9% | −48.7% | −55.8% | +607.8% | +27.7% | +29.7% | |
| Buybacks | −0.8 | −0.1 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −25.0 | −10.0 | −100.0 | 0.0 | 0.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 81.7 | 133.8 | 146.0 | 87.6 | 189.5 | 191.7 | 124.5 |
| Shareholders’ equity | 58.8 | 63.8 | −73.3 | 73.9 | 34.2 | 336.0 | 484.3 |
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 | |||||||
| 16.1 | 66.5 | 36.1 | 20.6 | 102.1 | 132.2 | 173.5 | |
| Growth | +312.3% | −45.8% | −42.9% | +396.0% | +29.5% | +31.3% | |
| 4.1 | 5.9 | 7.0 | 9.2 | 10.0 | 10.6 | 11.9 | |
| Investment | |||||||
| −6.2 | −6.2 | −5.1 | −6.9 | −5.2 | −8.6 | −13.2 | |
| calc | 9.9 | 60.3 | 30.9 | 13.7 | 96.8 | 123.6 | 160.3 |
| Growth | +507.9% | −48.7% | −55.8% | +607.8% | +27.7% | +29.7% | |
| calc | 0.08 | 0.49 | 0.19 | 0.07 | 0.51 | 0.59 | 0.64 |
| −46.7 | −6.4 | 45.2 | −91.2 | −22.5 | −149.5 | −268.3 | |
| Financing | |||||||
| 75.5 | −8.6 | −68.4 | 14.0 | 21.8 | 20.7 | 25.1 | |
| −25.0 | −10.0 | −100.0 | 0.0 | 0.0 | n/a | n/a | |
| −0.8 | −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.