Closing prices at the end of each trading day, from 14 Dec 2018. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 139.2 | 143.2 | 147.5 | 166.0 | 222.1 | 145.1 | 129.3 | 116.9 |
| Growth | +2.9% | +3.0% | +12.5% | +33.8% | −34.7% | −10.9% | −9.6% | |
| Operating income | 32.8 | 37.8 | 47.6 | 58.9 | 78.0 | 64.6 | 63.6 | 48.4 |
| Net income | 21.5 | 28.8 | 38.0 | 49.9 | 67.8 | 54.5 | 61.6 | 41.8 |
| Growth | +34.1% | +31.7% | +31.3% | +35.9% | −19.6% | +13.2% | −32.2% | |
| EPS, diluted | 1.07 | 1.18 | 1.57 | 2.05 | 2.74 | 2.17 | 2.48 | 1.74 |
| Growth | +10.3% | +33.1% | +30.6% | +33.7% | −20.8% | +14.3% | −29.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 23.6% | 26.4% | 32.3% | 35.5% | 35.1% | 44.5% | 49.2% | 41.4% |
| Net margin | 15.5% | 20.1% | 25.8% | 30.0% | 30.5% | 37.5% | 47.7% | 35.8% |
| Free cash flow margin | −2.4% | −5.9% | −3.2% | 32.7% | −2.5% | −14.6% | 20.7% | 24.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.8 | −4.2 | −1.8 | 60.3 | −1.7 | −13.5 | 36.0 | 37.2 |
| Capital expenditure | −6.1 | −4.2 | −2.8 | −6.0 | −3.8 | −7.7 | −9.2 | −9.0 |
| Free cash flow | −3.3 | −8.4 | −4.7 | 54.3 | −5.5 | −21.2 | 26.8 | 28.2 |
| Growth | −110.1% | +5.1% | ||||||
| Buybacks | n/a | −3.1 | −1.4 | n/a | n/a | n/a | −5.4 | −7.6 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 2.6 | 1.7 | 0.8 | 1.0 | 2.8 | 0.7 | 1.1 | 8.5 |
| Shareholders’ equity | 189.3 | 222.4 | 259.2 | 309.4 | 382.1 | 436.7 | 494.0 | 528.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | 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 |
|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||
| 2.8 | −4.2 | −1.8 | 60.3 | −1.7 | −13.5 | 36.0 | 37.2 | |
| Growth | −248.7% | −102.8% | +3.2% | |||||
| 0.8 | 1.0 | 1.2 | 1.6 | 1.9 | 1.7 | 1.9 | 1.9 | |
| Investment | ||||||||
| −6.1 | −4.2 | −2.8 | −6.0 | −3.8 | −7.7 | −9.2 | −9.0 | |
| calc | −3.3 | −8.4 | −4.7 | 54.3 | −5.5 | −21.2 | 26.8 | 28.2 |
| Growth | −110.1% | +5.1% | ||||||
| calc | −0.16 | −0.34 | −0.19 | 2.24 | −0.22 | −0.85 | 1.08 | 1.17 |
| −4.5 | −15.1 | −2.7 | −31.9 | 9.1 | −9.8 | −6.7 | −22.1 | |
| Financing | ||||||||
| 3.8 | 18.4 | 3.6 | −28.1 | −5.6 | 21.2 | −28.9 | −7.7 | |
| n/a | −3.1 | −1.4 | n/a | n/a | n/a | −5.4 | −7.6 | |
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.