Closing prices at the end of each trading day, from 25 Mar 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 | 486.6 | 959.0 | 1,306.2 | 886.3 | 765.1 | 712.5 | 708.8 |
| Growth | +97.1% | +36.2% | −32.1% | −13.7% | −6.9% | −0.5% | |
| Operating income | 53.6 | 200.5 | 192.4 | 80.0 | 70.0 | 76.1 | 96.0 |
| Net income | 39.2 | 154.6 | 140.5 | 60.7 | 53.6 | 62.8 | 76.7 |
| Growth | +294.2% | −9.1% | −56.8% | −11.6% | +17.1% | +22.1% | |
| EPS, diluted | 0.19 | 0.74 | 0.64 | 0.28 | 0.24 | 0.29 | 0.35 |
| Growth | +289.5% | −13.5% | −56.3% | −14.3% | +20.8% | +20.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 29.3% | 34.7% | 35.0% | 39.5% | 44.9% | 49.5% | 55.1% |
| Operating margin | 11.0% | 20.9% | 14.7% | 9.0% | 9.1% | 10.7% | 13.5% |
| Net margin | 8.1% | 16.1% | 10.8% | 6.8% | 7.0% | 8.8% | 10.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.9 | 248.2 | −104.9 | 117.7 | 288.1 | 265.0 | 200.2 |
| Buybacks | n/a | 0.0 | 0.0 | −18.6 | −20.3 | −38.5 | −24.7 |
| Dividends paid | 0.0 | −51.2 | 0.0 | 0.0 | −294.1 | −110.0 | −202.1 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 6.7 | 122.2 | 241.6 | 224.9 | 142.2 | 232.1 | 256.2 |
| Shareholders’ equity | 121.1 | 228.9 | 674.0 | 672.7 | 534.9 | 466.8 | 343.6 |
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 | |||||||
| 6.7 | 122.2 | 241.6 | 224.9 | 142.2 | 232.1 | 256.2 | |
| n/a | 162.9 | 199.5 | 136.5 | 111.2 | 102.0 | 92.0 | |
| n/a | 248.7 | 454.2 | 381.5 | 277.5 | 134.3 | 113.5 | |
| n/a | 33.4 | 53.3 | 63.4 | 47.6 | 37.5 | 40.3 | |
| n/a | 581.4 | 1,006.3 | 949.6 | 750.1 | 693.0 | 580.8 | |
| Growth | +73.1% | −5.6% | −21.0% | −7.6% | −16.2% | ||
| Liabilities | |||||||
| n/a | 352.5 | 332.3 | 276.9 | 215.2 | 226.3 | 237.2 | |
| Equity | |||||||
| n/a | −184.0 | −43.6 | 0.0 | 28.5 | 0.0 | 4.0 | |
| 121.1 | 228.9 | 674.0 | 672.7 | 534.9 | 466.8 | 343.6 | |
| Growth | +89.0% | +194.4% | −0.2% | −20.5% | −12.7% | −26.4% | |
| Per share and net cash | |||||||
| n/a | 208.1 | 221.9 | 219.7 | 217.9 | 213.3 | 211.3 | |
| calc | n/a | 1.10 | 3.04 | 3.06 | 2.45 | 2.19 | 1.63 |
Lines marked calc are worked out here from filed figures; point at one for how.