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 | 273.6 | 358.3 | 363.2 | 321.0 | 308.9 | 341.3 | 359.9 |
| Growth | +31.0% | +1.4% | −11.6% | −3.8% | +10.5% | +5.5% | |
| Operating income | 68.3 | 88.8 | 98.7 | −313.9 | 118.2 | 137.0 | 127.0 |
| Net income | 36.3 | 53.6 | 78.1 | −234.0 | 100.9 | 124.1 | 102.5 |
| Growth | +47.6% | +45.7% | −399.6% | +23.0% | −17.4% | ||
| EPS, diluted | 21.87 | 26.20 | 33.91 | −94.43 | 40.72 | 50.09 | 41.37 |
| Growth | +19.8% | +29.4% | −378.5% | +23.0% | −17.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 25.0% | 24.8% | 27.2% | −97.8% | 38.3% | 40.1% | 35.3% |
| Net margin | 13.3% | 15.0% | 21.5% | −72.9% | 32.7% | 36.4% | 28.5% |
| Free cash flow margin | 27.9% | 27.8% | 26.4% | 15.7% | 6.7% | 43.2% | 37.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 76.7 | 99.9 | 96.1 | 50.8 | 20.8 | 148.4 | 136.8 |
| Capital expenditure | −0.2 | −0.2 | −0.2 | −0.3 | −0.2 | −0.9 | −0.2 |
| Free cash flow | 76.5 | 99.6 | 95.9 | 50.5 | 20.6 | 147.6 | 136.6 |
| Growth | +30.3% | −3.7% | −47.3% | −59.2% | +615.2% | −7.5% | |
| Dividends paid | n/a | n/a | n/a | n/a | 0.0 | −0.3 | −0.1 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 42.4 | 63.2 | 242.1 | 217.4 | 206.9 | 334.9 | 388.9 |
| Total debt | 377.1 | 46.0 | 42.2 | 39.5 | 38.8 | 34.0 | 0.0 |
| Net cash (debt) | −334.6 | 17.2 | 199.9 | 177.9 | 168.1 | 300.8 | 388.9 |
| Shareholders’ equity | 380.7 | 699.5 | 863.9 | 626.2 | 727.7 | 841.9 | 950.2 |
| Debt to equity | 0.99 | 0.07 | 0.05 | 0.06 | 0.05 | 0.04 | 0.00 |
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 | |||||||
| 76.7 | 99.9 | 96.1 | 50.8 | 20.8 | 148.4 | 136.8 | |
| Growth | +30.2% | −3.8% | −47.2% | −59.0% | +612.6% | −7.9% | |
| 33.4 | 31.6 | 17.9 | 3.8 | 0.7 | 3.3 | 6.1 | |
| Investment | |||||||
| −0.2 | −0.2 | −0.2 | −0.3 | −0.2 | −0.9 | −0.2 | |
| calc | 76.5 | 99.6 | 95.9 | 50.5 | 20.6 | 147.6 | 136.6 |
| Growth | +30.3% | −3.7% | −47.3% | −59.2% | +615.2% | −7.5% | |
| calc | 38.32 | 46.36 | 41.64 | 20.39 | 8.33 | n/a | n/a |
| −0.2 | −2.2 | −1.8 | −67.8 | −30.3 | −15.6 | −81.7 | |
| Financing | |||||||
| −61.8 | −76.3 | 86.0 | 0.0 | 0.0 | −2.0 | −1.4 | |
| n/a | n/a | n/a | n/a | 0.0 | −0.3 | −0.1 | |
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.