Closing prices at the end of each trading day, from 21 Apr 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 | 182.7 | 243.9 | 332.7 | 452.4 | 572.5 | 656.8 | 748.3 |
| Growth | +33.5% | +36.4% | +36.0% | +26.6% | +14.7% | +13.9% | |
| Operating income | 39.1 | 21.4 | 26.7 | 59.0 | 85.7 | 82.4 | 79.2 |
| Net income | 23.3 | 20.5 | 29.3 | 43.3 | 71.5 | 56.2 | 50.7 |
| Growth | −12.2% | +43.3% | +47.6% | +65.2% | −21.3% | −9.9% | |
| EPS, diluted | 0.16 | 0.14 | 0.18 | 0.25 | 0.41 | 0.32 | 0.30 |
| Growth | −12.5% | +28.6% | +38.9% | +64.0% | −22.0% | −6.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 21.4% | 8.8% | 8.0% | 13.0% | 15.0% | 12.5% | 10.6% |
| Net margin | 12.8% | 8.4% | 8.8% | 9.6% | 12.5% | 8.6% | 6.8% |
| Free cash flow margin | 12.9% | 4.7% | 22.0% | 12.1% | 17.9% | 20.2% | 23.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 29.4 | 21.2 | 82.7 | 94.9 | 119.7 | 159.7 | 211.2 |
| Capital expenditure | −5.9 | −9.8 | −9.4 | −40.0 | −17.0 | −27.1 | −38.5 |
| Free cash flow | 23.5 | 11.5 | 73.4 | 54.9 | 102.7 | 132.5 | 172.7 |
| Growth | −51.2% | +539.8% | −25.2% | +87.2% | +29.0% | +30.3% | |
| Buybacks | n/a | n/a | −1.8 | −10.2 | −4.6 | −128.0 | −132.3 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 10.9 | 33.4 | 221.6 | 267.8 | 310.1 | 292.8 | 259.0 |
| Total debt | n/a | 22.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 11.4 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 318.0 | 416.7 | 799.1 | 876.9 | 1,073.9 | 1,083.5 | 1,131.3 |
| Debt to equity | n/a | 0.05 | 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 | 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 | |||||||
| 10.9 | 33.4 | 221.6 | 267.8 | 310.1 | 292.8 | 259.0 | |
| n/a | 94.7 | 122.9 | 167.1 | 206.9 | 226.2 | 221.2 | |
| n/a | 18.1 | 17.6 | 47.0 | 58.0 | 70.2 | 103.3 | |
| n/a | 227.3 | 350.6 | 343.0 | 436.0 | 427.6 | 516.0 | |
| n/a | 511.3 | 892.2 | 1,037.0 | 1,243.0 | 1,276.2 | 1,354.1 | |
| Growth | +74.5% | +16.2% | +19.9% | +2.7% | +6.1% | ||
| Liabilities | |||||||
| n/a | 22.0 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 22.0 | n/a | n/a | n/a | n/a | n/a |
| n/a | 94.6 | 93.1 | 160.2 | 169.1 | 192.8 | 222.8 | |
| Equity | |||||||
| n/a | 54.9 | 84.2 | 127.5 | 199.0 | 255.2 | 305.9 | |
| 318.0 | 416.7 | 799.1 | 876.9 | 1,073.9 | 1,083.5 | 1,131.3 | |
| Growth | +31.0% | +91.8% | +9.7% | +22.5% | +0.9% | +4.4% | |
| Per share and net cash | |||||||
| calc | n/a | 11.4 | n/a | n/a | n/a | n/a | n/a |
| n/a | 125.1 | 162.3 | 165.4 | 171.1 | 167.1 | 161.9 | |
| calc | n/a | 3.33 | 4.92 | 5.30 | 6.27 | 6.49 | 6.99 |
Lines marked calc are worked out here from filed figures; point at one for how.