Closing prices at the end of each trading day, from 1 Jun 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 279.0 | 323.3 | 383.7 | 464.3 | 548.6 | 677.6 |
| Growth | +15.8% | +18.7% | +21.0% | +18.2% | +23.5% | |
| Operating income | 15.8 | −10.1 | −67.6 | 10.4 | 66.4 | n/a |
| Net income | 10.2 | −46.4 | 32.1 | n/a | n/a | n/a |
| Growth | −556.0% | |||||
| EPS, diluted | 101.66 | −0.56 | n/a | n/a | n/a | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | 5.7% | −3.1% | −17.6% | 2.2% | 12.1% | n/a |
| Net margin | 3.6% | −14.3% | 8.4% | n/a | n/a | n/a |
| Free cash flow margin | 16.6% | −0.3% | 2.9% | 23.1% | 28.4% | 28.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 84.6 | 42.3 | 55.3 | 133.7 | 177.0 | 219.0 |
| Capital expenditure | −38.3 | −43.4 | −44.4 | −26.4 | −21.3 | −24.5 |
| Free cash flow | 46.3 | −1.1 | 11.0 | 107.3 | 155.7 | 194.5 |
| Growth | −102.4% | +879.7% | +45.1% | +24.9% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 38.1 | 275.3 | 95.2 | 108.3 | 104.8 | 160.2 |
| Total debt | 70.0 | 136.5 | 108.3 | 134.3 | 106.6 | 177.9 |
| Net cash (debt) | −31.9 | 138.8 | −13.1 | −26.0 | −1.8 | −17.7 |
| Shareholders’ equity | −0.0 | −323.8 | 59.3 | 92.7 | 150.3 | 221.3 |
| Debt to equity | n/a | n/a | 1.83 | 1.45 | 0.71 | 0.80 |
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 | ||||||
| 5.7% | −3.1% | −17.6% | 2.2% | 12.1% | n/a | |
| 5.3% | −16.9% | 2.9% | 9.6% | 17.1% | 20.5% | |
| 3.6% | −14.3% | 8.4% | n/a | n/a | n/a | |
| 16.6% | −0.3% | 2.9% | 23.1% | 28.4% | 28.7% | |
| Spending | ||||||
| 18.3% | 20.0% | 23.2% | 18.4% | 15.0% | 13.9% | |
| 13.7% | 13.4% | 11.6% | 5.7% | 3.9% | 3.6% | |
| 32.4% | n/a | 63.2% | 37.1% | 16.4% | −7.2% | |
| Returns | ||||||
| n/a | n/a | 54.1% | n/a | n/a | n/a | |
| 1.7% | −4.4% | 2.4% | n/a | n/a | n/a | |
| Balance and payout | ||||||
| n/a | n/a | 1.83 | 1.45 | 0.71 | 0.80 | |
| 80.8% | 74.0% | 72.0% | 68.9% | 64.4% | 64.3% | |