Closing prices at the end of each trading day, from 19 Jul 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54.5 | 57.6 | 64.0 | 92.6 | 95.4 | 107.9 | 82.7 | 90.1 | 96.9 |
| Growth | +5.7% | +11.0% | +44.7% | +3.0% | +13.1% | −23.4% | +8.9% | +7.6% | |
| Net income | 2.0 | 5.6 | 8.0 | 24.5 | 20.6 | 21.7 | 5.2 | 8.5 | 13.2 |
| Growth | +179.1% | +41.8% | +206.3% | −16.0% | +5.3% | −75.9% | +62.2% | +55.6% | |
| EPS, diluted | −0.05 | 0.63 | 1.01 | 3.08 | 2.50 | 2.23 | 0.54 | 0.87 | 1.34 |
| Growth | +60.3% | +205.0% | −18.8% | −10.8% | −75.8% | +61.1% | +54.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | 3.7% | 9.8% | 12.5% | 26.5% | 21.6% | 20.1% | 6.3% | 9.4% | 13.6% |
| Free cash flow margin | −10.9% | 29.7% | −34.3% | −102.1% | 168.1% | 42.0% | 23.6% | −0.7% | −6.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.4 | 17.8 | −21.5 | −93.3 | 162.5 | 48.3 | 21.9 | 0.6 | −1.8 |
| Capital expenditure | −0.5 | −0.7 | −0.4 | −1.2 | −2.1 | −3.0 | −2.3 | −1.2 | −4.0 |
| Free cash flow | −5.9 | 17.1 | −21.9 | −94.5 | 160.4 | 45.3 | 19.5 | −0.6 | −5.8 |
| Growth | −228.3% | −71.8% | −56.9% | −103.1% | |||||
| Buybacks | n/a | −0.2 | −0.7 | −0.4 | n/a | n/a | 0.0 | −0.1 | −0.8 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.5 | 73.4 | 78.6 | 156.0 | 387.0 | 196.5 | 255.2 | 237.9 | 200.3 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 237.9 | n/a |
| Shareholders’ equity | 101.8 | 116.9 | 127.7 | 155.0 | 219.0 | 240.9 | 242.7 | 252.3 | 265.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Dec 2017 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 9.5 | 73.4 | 78.6 | 156.0 | 387.0 | 196.5 | 255.2 | 237.9 | 200.3 | |
| 6.8 | 6.1 | 5.2 | 5.3 | 24.0 | 25.1 | 25.3 | 24.1 | 25.7 | |
| 24.8 | 24.8 | 19.7 | 24.2 | 30.6 | 30.4 | 30.4 | 30.4 | 30.4 | |
| 969.7 | 1,084.3 | 1,251.7 | 1,973.7 | 2,527.5 | 2,866.7 | 2,975.5 | 2,919.0 | 3,155.0 | |
| Growth | +11.8% | +15.4% | +57.7% | +28.1% | +13.4% | +3.8% | −1.9% | +8.1% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | n/a |
| 867.8 | 967.4 | 1,124.0 | 1,818.7 | 2,308.4 | 2,625.9 | 2,732.7 | 2,666.7 | 2,889.4 | |
| Equity | |||||||||
| −27.3 | −23.2 | −15.0 | 9.6 | 30.2 | 51.9 | 51.0 | 59.5 | 72.7 | |
| 101.8 | 116.9 | 127.7 | 155.0 | 219.0 | 240.9 | 242.7 | 252.3 | 265.6 | |
| Growth | +14.8% | +9.2% | +21.4% | +41.4% | +10.0% | +0.8% | +3.9% | +5.2% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 237.9 | n/a |
| 5.8 | 8.0 | 7.9 | 8.0 | 9.4 | 9.5 | 9.6 | 9.7 | 9.7 | |
| calc | 17.46 | 14.67 | 16.08 | 19.49 | 23.25 | 25.37 | 25.33 | 26.10 | 27.30 |
Lines marked calc are worked out here from filed figures; point at one for how.