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 | 81.3 | 159.2 | 251.2 | 306.5 | 353.9 | 366.0 | 401.9 | 482.4 | 675.0 | 761.4 |
| Growth | +95.8% | +57.8% | +22.0% | +15.5% | +3.4% | +9.8% | +20.0% | +39.9% | +12.8% | |
| Operating income | 10.2 | 52.9 | 89.5 | 111.6 | 128.2 | 124.5 | 112.6 | 107.3 | 137.0 | 44.8 |
| Net income | 8.1 | 129.1 | 75.4 | 94.2 | 106.0 | 112.5 | 101.4 | 106.1 | 141.2 | 99.7 |
| Growth | +1,486.3% | −41.6% | +24.9% | +12.6% | +6.1% | −9.9% | +4.7% | +33.0% | −29.4% | |
| EPS, diluted | 0.07 | 1.04 | 0.60 | 0.77 | 0.85 | 0.89 | 0.87 | 0.94 | 1.23 | 0.82 |
| Growth | +1,385.7% | −42.3% | +28.3% | +10.4% | +4.7% | −2.2% | +8.0% | +30.9% | −33.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.5% | 33.2% | 35.6% | 36.4% | 36.2% | 34.0% | 28.0% | 22.2% | 20.3% | 5.9% |
| Net margin | 10.0% | 81.1% | 30.0% | 30.7% | 30.0% | 30.7% | 25.2% | 22.0% | 20.9% | 13.1% |
| Free cash flow margin | 22.4% | 38.0% | 45.9% | 44.1% | 42.6% | 45.7% | 29.8% | 26.2% | 29.1% | 18.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 18.4 | 60.9 | 115.7 | 136.1 | 152.0 | 167.9 | 120.3 | 126.7 | 198.3 | 142.0 |
| Capital expenditure | −0.2 | −0.4 | −0.3 | −1.1 | −1.2 | −0.5 | −0.4 | −0.1 | −2.2 | −0.2 |
| Free cash flow | 18.2 | 60.5 | 115.4 | 135.0 | 150.7 | 167.4 | 119.9 | 126.5 | 196.1 | 141.8 |
| Growth | +232.6% | +90.6% | +17.0% | +11.6% | +11.1% | −28.4% | +5.5% | +55.0% | −27.7% | |
| Buybacks | 0.0 | 0.0 | −23.7 | −31.0 | −9.9 | n/a | 0.0 | 0.0 | −15.7 | −172.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 51.5 | 31.1 | 41.6 | 31.3 | 76.2 | 77.6 | 66.3 | 135.6 | 127.7 | 120.5 |
| Total debt | 14.7 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 36.9 | 31.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 41.4 | 191.0 | 275.9 | 371.2 | 523.3 | 375.8 | 501.8 | 506.7 | 679.6 | 647.8 |
| Debt to equity | 0.35 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 51.5 | 31.1 | 41.6 | 31.3 | 76.2 | 77.6 | 66.3 | 135.6 | 127.7 | 120.5 | |
| 9.9 | 15.3 | 17.6 | 19.9 | 26.2 | 27.6 | 31.1 | 41.1 | 54.0 | 59.8 | |
| 2.3 | 4.6 | 4.7 | 5.4 | 4.9 | 5.0 | 6.1 | 7.7 | 12.4 | 12.9 | |
| 0.2 | 0.5 | 0.7 | 1.1 | 1.7 | 1.0 | 0.6 | 0.2 | 2.7 | 1.9 | |
| 68.8 | 220.5 | 311.7 | 412.3 | 571.7 | 423.8 | 583.4 | 621.5 | 840.6 | 836.7 | |
| Growth | +220.8% | +41.3% | +32.3% | +38.7% | −25.9% | +37.7% | +6.5% | +35.2% | −0.5% | |
| Liabilities | ||||||||||
| 14.7 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 14.7 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| n/a | 29.6 | 35.8 | 41.1 | 48.4 | 48.0 | 81.6 | 114.8 | 161.0 | 188.8 | |
| Equity | ||||||||||
| −322.3 | −193.1 | −117.7 | −23.6 | 82.5 | 195.0 | 296.4 | 402.5 | 543.7 | 643.4 | |
| 41.4 | 191.0 | 275.9 | 371.2 | 523.3 | 375.8 | 501.8 | 506.7 | 679.6 | 647.8 | |
| Growth | +361.5% | +44.5% | +34.5% | +41.0% | −28.2% | +33.5% | +1.0% | +34.1% | −4.7% | |
| Per share and net cash | ||||||||||
| calc | 36.9 | 31.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 112.7 | 114.7 | 115.0 | 114.5 | 116.7 | 105.9 | 107.8 | 103.4 | 105.1 | 106.0 | |
| calc | 0.37 | 1.66 | 2.40 | 3.24 | 4.48 | 3.55 | 4.65 | 4.90 | 6.47 | 6.11 |
Lines marked calc are worked out here from filed figures; point at one for how.