Closing prices at the end of each trading day, from 18 Aug 2022. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 275.5 | 414.2 | 490.1 | 703.8 | 1,161.0 | 1,289.9 |
| Growth | +50.4% | +18.3% | +43.6% | +65.0% | +11.1% | |
| Operating income | 44.2 | 39.4 | 35.0 | 110.1 | 130.6 | 145.0 |
| Net income | 37.5 | 29.3 | 24.0 | 94.1 | 125.8 | 137.4 |
| Growth | −21.9% | −18.1% | +292.6% | +33.7% | +9.2% | |
| EPS, diluted | 1.36 | 0.88 | 0.60 | 2.30 | 3.05 | 3.59 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 27.3% | 21.6% | 17.0% | 26.8% | 24.6% | 23.3% |
| Operating margin | 16.0% | 9.5% | 7.1% | 15.6% | 11.3% | 11.2% |
| Net margin | 13.6% | 7.1% | 4.9% | 13.4% | 10.8% | 10.6% |
| Free cash flow margin | 11.8% | 1.6% | 10.0% | 18.3% | 12.3% | 14.2% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 33.3 | 8.6 | 49.7 | 133.5 | 158.1 | 190.7 |
| Capital expenditure | −0.7 | −1.8 | −0.7 | −4.4 | −15.5 | −7.9 |
| Free cash flow | 32.6 | 6.7 | 48.9 | 129.1 | 142.5 | 182.8 |
| Growth | −79.4% | +627.2% | +163.7% | +10.4% | +28.2% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 62.2 | 63.2 | 143.5 | 183.3 | 259.8 | 379.8 |
| Total debt | n/a | 0.6 | 0.2 | 0.0 | n/a | n/a |
| Net cash (debt) | n/a | 62.6 | 143.3 | 183.3 | n/a | n/a |
| Shareholders’ equity | 61.6 | 99.2 | 195.2 | 290.4 | 405.2 | 485.8 |
| Debt to equity | n/a | 0.01 | 0.00 | 0.00 | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 27.3% | 21.6% | 17.0% | 26.8% | 24.6% | 23.3% | |
| 16.0% | 9.5% | 7.1% | 15.6% | 11.3% | 11.2% | |
| 16.4% | 9.1% | 6.4% | 16.3% | 12.1% | 12.5% | |
| 13.6% | 7.1% | 4.9% | 13.4% | 10.8% | 10.6% | |
| 11.8% | 1.6% | 10.0% | 18.3% | 12.3% | 14.2% | |
| Spending | ||||||
| 0.0% | 0.0% | 0.3% | 0.6% | 0.8% | 0.8% | |
| 3.2% | 5.9% | 4.6% | 4.3% | 6.4% | 3.6% | |
| 0.2% | 0.4% | 0.1% | 0.6% | 1.3% | 0.6% | |
| 17.3% | 22.4% | 23.1% | 18.2% | 10.5% | 14.8% | |
| Returns | ||||||
| 60.8% | 29.5% | 12.3% | 32.4% | 31.0% | 28.3% | |
| n/a | 15.7% | 5.7% | 11.1% | 11.8% | 11.4% | |
| Balance and payout | ||||||
| n/a | 0.01 | 0.00 | 0.00 | n/a | n/a | |
| n/a | 32.6% | 53.4% | 65.7% | 62.1% | 59.6% | |