Closing prices at the end of each trading day, from 30 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 408.4 | 470.6 | 575.1 | 620.0 | 660.7 | 681.9 | 756.0 |
| Growth | +15.2% | +22.2% | +7.8% | +6.6% | +3.2% | +10.9% | |
| Operating income | 46.3 | 48.9 | −85.1 | −41.7 | 21.1 | 35.6 | 25.0 |
| Net income | 7.4 | 9.9 | −108.7 | −48.7 | 14.0 | 30.0 | 15.4 |
| Growth | +33.0% | −1,198.1% | +114.7% | −48.5% | |||
| EPS, diluted | 0.04 | 0.06 | −0.67 | −0.25 | 0.07 | 0.16 | 0.08 |
| Growth | +50.0% | −1,216.7% | +128.6% | −50.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 66.5% | 67.2% | 67.1% | 66.0% | 63.8% | 64.8% | 65.9% |
| Operating margin | 11.3% | 10.4% | −14.8% | −6.7% | 3.2% | 5.2% | 3.3% |
| Net margin | 1.8% | 2.1% | −18.9% | −7.9% | 2.1% | 4.4% | 2.0% |
| Free cash flow margin | 8.4% | 17.5% | 7.4% | 8.3% | 14.0% | 14.7% | 19.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 52.7 | 93.0 | 54.2 | 73.8 | 124.3 | 135.6 | 178.2 |
| Capital expenditure | −18.3 | −10.6 | −11.7 | −22.1 | −31.6 | −35.7 | −30.3 |
| Free cash flow | 34.3 | 82.5 | 42.4 | 51.7 | 92.7 | 99.9 | 147.9 |
| Growth | +140.1% | −48.6% | +22.0% | +79.2% | +7.8% | +48.0% | |
| Buybacks | −1.5 | −4.8 | 0.0 | −95.1 | −54.9 | −165.0 | −80.5 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 49.2 | 114.5 | 239.3 | 189.1 | 225.7 | 142.1 | 203.1 |
| Total debt | n/a | 515.4 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −400.9 | 239.3 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −557.0 | −550.6 | 197.6 | 142.4 | 168.8 | 93.3 | 171.9 |
| Debt to equity | n/a | n/a | 0.00 | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 49.2 | 114.5 | 239.3 | 189.1 | 225.7 | 142.1 | 203.1 | |
| n/a | 8.6 | 10.6 | 13.2 | 11.7 | 8.5 | 20.6 | |
| n/a | 51.4 | 47.0 | 30.8 | n/a | n/a | n/a | |
| 9.8 | 11.4 | 59.9 | 63.2 | 63.3 | 63.3 | 140.7 | |
| n/a | 252.1 | 431.0 | 405.4 | 447.8 | 373.9 | 511.5 | |
| Growth | +71.0% | −5.9% | +10.5% | −16.5% | +36.8% | ||
| Liabilities | |||||||
| n/a | 3.0 | 0.0 | n/a | n/a | n/a | n/a | |
| n/a | 512.4 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | 515.4 | 0.0 | n/a | n/a | n/a | n/a |
| n/a | 731.8 | 233.5 | 263.0 | 279.0 | 280.6 | 339.6 | |
| Equity | |||||||
| n/a | −639.3 | −748.0 | −891.9 | −933.1 | −1,069.3 | −1,134.4 | |
| −557.0 | −550.6 | 197.6 | 142.4 | 168.8 | 93.3 | 171.9 | |
| Growth | −27.9% | +18.6% | −44.8% | +84.3% | |||
| Per share and net cash | |||||||
| calc | n/a | −400.9 | 239.3 | n/a | n/a | n/a | n/a |
| n/a | 125.0 | 198.1 | 190.8 | 188.5 | 173.6 | 177.6 | |
| calc | n/a | −4.40 | 1.00 | 0.75 | 0.90 | 0.54 | 0.97 |
Lines marked calc are worked out here from filed figures; point at one for how.