Closing prices at the end of each trading day, from 10 Feb 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 | 164.9 | 165.3 | 224.1 | 197.2 | 222.9 | 289.2 | 344.2 |
| Growth | +0.2% | +35.6% | −12.0% | +13.1% | +29.7% | +19.0% | |
| Operating income | 12.8 | 21.8 | −42.8 | −49.3 | −18.3 | 3.5 | 12.1 |
| Net income | 9.9 | 20.6 | −7.7 | −11.9 | −3.4 | 2.4 | 8.4 |
| Growth | +108.0% | −137.5% | +253.6% | ||||
| EPS, diluted | 27.37 | 20.64 | −0.63 | −0.84 | −0.23 | 0.14 | 0.36 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 7.8% | 13.2% | −19.1% | −25.0% | −8.2% | 1.2% | 3.5% |
| Net margin | 6.0% | 12.5% | −3.5% | −6.0% | −1.5% | 0.8% | 2.4% |
| Free cash flow margin | 7.6% | 11.2% | 12.6% | −2.2% | 16.4% | 17.0% | 15.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 13.0 | 18.9 | 28.7 | −3.5 | 37.8 | 51.8 | 52.6 |
| Capital expenditure | −0.4 | −0.4 | −0.4 | −0.8 | −1.2 | −2.5 | −0.9 |
| Free cash flow | 12.6 | 18.4 | 28.2 | −4.3 | 36.6 | 49.3 | 51.7 |
| Growth | +46.2% | +53.1% | −115.2% | +34.8% | +4.9% | ||
| Dividends paid | n/a | −5.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | 238.5 | 206.6 | 216.5 | 205.0 | 191.2 |
| Total debt | n/a | 23.5 | 17.5 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net cash (debt) | n/a | n/a | 221.0 | 206.6 | 216.5 | 205.0 | 191.2 |
| Shareholders’ equity | 15.2 | 20.1 | 60.2 | 59.2 | 68.3 | 53.8 | 82.1 |
| Debt to equity | n/a | 1.17 | 0.29 | 0.00 | 0.00 | 0.00 | 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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| n/a | n/a | 238.5 | 206.6 | 216.5 | 205.0 | 191.2 | |
| n/a | 89.8 | 110.7 | 101.7 | 117.5 | 147.0 | 177.1 | |
| n/a | 13.8 | 22.3 | 23.1 | 28.3 | 31.5 | 35.1 | |
| n/a | 12.4 | 12.4 | 12.4 | 12.4 | 19.2 | 19.2 | |
| n/a | 133.5 | 389.1 | 377.9 | 404.9 | 440.8 | 474.7 | |
| Growth | +191.4% | −2.9% | +7.2% | +8.9% | +7.7% | ||
| Liabilities | |||||||
| n/a | 3.4 | 0.0 | 0.0 | n/a | n/a | n/a | |
| n/a | 20.2 | 17.5 | 0.0 | 0.0 | 0.0 | 0.0 | |
| calc | n/a | 23.5 | 17.5 | 0.0 | 0.0 | 0.0 | 0.0 |
| n/a | 105.9 | 106.6 | 112.1 | 130.5 | 166.7 | 185.9 | |
| Equity | |||||||
| n/a | n/a | −20.1 | −36.3 | −43.5 | −50.6 | −91.8 | |
| 15.2 | 20.1 | 60.2 | 59.2 | 68.3 | 53.8 | 82.1 | |
| Growth | +32.3% | +199.1% | −1.5% | +15.2% | −21.1% | +52.6% | |
| Per share and net cash | |||||||
| calc | n/a | n/a | 221.0 | 206.6 | 216.5 | 205.0 | 191.2 |
Lines marked calc are worked out here from filed figures; point at one for how.