Closing prices at the end of each trading day, from 15 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 295.5 | 364.2 | 423.0 | 405.7 | 422.6 | 467.7 |
| Growth | +23.3% | +16.1% | −4.1% | +4.2% | +10.7% | |
| Operating income | 27.7 | 23.1 | 30.0 | 42.1 | 37.8 | 41.4 |
| Net income | 17.5 | 20.8 | 23.6 | 32.5 | 30.0 | 31.5 |
| Growth | +18.6% | +13.8% | +37.3% | −7.7% | +5.0% | |
| EPS, diluted | 1.13 | 1.12 | 1.19 | 1.63 | 1.49 | 1.56 |
| Growth | −0.9% | +6.2% | +37.0% | −8.6% | +4.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 30.2% | 29.6% | 31.2% | 37.7% | 38.9% | 36.8% |
| Operating margin | 9.4% | 6.4% | 7.1% | 10.4% | 8.9% | 8.9% |
| Net margin | 5.9% | 5.7% | 5.6% | 8.0% | 7.1% | 6.7% |
| Free cash flow margin | −5.1% | 1.2% | 6.3% | 12.5% | 11.1% | 7.1% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 14.5 | 8.7 | 29.5 | 53.4 | 48.0 | 33.8 |
| Capital expenditure | −29.5 | −4.2 | −2.7 | −2.8 | −0.9 | −0.8 |
| Free cash flow | −15.0 | 4.5 | 26.8 | 50.5 | 47.0 | 33.1 |
| Growth | +495.4% | +88.5% | −6.9% | −29.7% | ||
| Buybacks | −0.2 | 0.0 | n/a | n/a | 0.0 | −3.0 |
| Dividends paid | −0.6 | 0.0 | −7.0 | −20.9 | −31.0 | −36.1 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.4 | 6.5 | 16.0 | 23.1 | 31.6 | 37.9 |
| Total debt | 11.5 | 1.4 | 1.2 | 1.3 | 1.2 | 12.9 |
| Net cash (debt) | −11.0 | 5.1 | 14.9 | 21.8 | 30.4 | 24.9 |
| Shareholders’ equity | 32.4 | 122.9 | 141.7 | 154.1 | 155.6 | 149.4 |
| Debt to equity | 0.35 | 0.01 | 0.01 | 0.01 | 0.01 | 0.09 |
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 |
|---|---|---|---|---|---|---|
| Operations | ||||||
| 14.5 | 8.7 | 29.5 | 53.4 | 48.0 | 33.8 | |
| Growth | −40.3% | +239.6% | +81.1% | −10.1% | −29.5% | |
| 8.6 | 10.0 | 10.4 | 10.8 | 10.7 | 10.9 | |
| Investment | ||||||
| −29.5 | −4.2 | −2.7 | −2.8 | −0.9 | −0.8 | |
| calc | −15.0 | 4.5 | 26.8 | 50.5 | 47.0 | 33.1 |
| Growth | +495.4% | +88.5% | −6.9% | −29.7% | ||
| calc | −0.97 | 0.24 | 1.35 | 2.53 | 2.34 | 1.64 |
| −37.4 | −13.3 | −17.8 | −30.2 | −5.9 | 25.4 | |
| Financing | ||||||
| 22.5 | 10.6 | −2.1 | −16.2 | −33.6 | −52.9 | |
| −0.6 | 0.0 | −7.0 | −20.9 | −31.0 | −36.1 | |
| −0.2 | 0.0 | n/a | n/a | 0.0 | −3.0 | |
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.