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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 30.2% | 29.6% | 31.2% | 37.7% | 38.9% | 36.8% | |
| 9.4% | 6.4% | 7.1% | 10.4% | 8.9% | 8.9% | |
| 7.4% | 7.6% | 7.7% | 10.6% | 9.6% | 9.2% | |
| 5.9% | 5.7% | 5.6% | 8.0% | 7.1% | 6.7% | |
| −5.1% | 1.2% | 6.3% | 12.5% | 11.1% | 7.1% | |
| Spending | ||||||
| 13.3% | 14.4% | 15.7% | 16.5% | 16.9% | 16.5% | |
| 10.0% | 1.1% | 0.6% | 0.7% | 0.2% | 0.2% | |
| 24.0% | 18.5% | 20.5% | 22.8% | 24.3% | 24.1% | |
| Returns | ||||||
| 54.1% | 16.9% | 16.7% | 21.1% | 19.3% | 21.1% | |
| 9.7% | 10.0% | 9.4% | 11.7% | 10.2% | 10.9% | |
| Balance and payout | ||||||
| 0.35 | 0.01 | 0.01 | 0.01 | 0.01 | 0.09 | |
| 78.0% | 36.4% | 39.8% | 41.1% | 44.9% | 45.5% | |
| 3.5% | 0.0% | 29.4% | 64.4% | 103.5% | 114.7% | |
| n/a | 0.0% | 26.0% | 41.4% | 65.9% | 118.3% | |