Closing prices at the end of each trading day, from 4 Nov 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 | 228.3 | 245.3 | 379.6 | 538.9 | 599.4 | 687.6 | 836.6 |
| Growth | +7.4% | +54.7% | +42.0% | +11.2% | +14.7% | +21.7% | |
| Operating income | 28.4 | 1.9 | −39.0 | −19.0 | 3.6 | 9.4 | 65.2 |
| Net income | 24.2 | 5.3 | −42.5 | −10.2 | −11.8 | 30.4 | 48.7 |
| Growth | −78.1% | −901.9% | +60.2% | ||||
| EPS, diluted | 0.45 | 0.09 | −0.82 | −0.14 | −0.15 | 0.38 | 0.64 |
| Growth | −80.0% | −1,011.1% | +68.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 12.4% | 0.8% | −10.3% | −3.5% | 0.6% | 1.4% | 7.8% |
| Net margin | 10.6% | 2.2% | −11.2% | −1.9% | −2.0% | 4.4% | 5.8% |
| Free cash flow margin | 13.4% | 5.7% | 1.3% | 3.8% | 11.9% | 10.4% | 15.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 31.4 | 15.4 | 7.2 | 25.0 | 72.1 | 71.8 | 131.6 |
| Capital expenditure | −0.7 | −1.3 | −2.3 | −4.6 | −0.7 | −0.6 | −1.3 |
| Free cash flow | 30.7 | 14.1 | 4.9 | 20.4 | 71.4 | 71.2 | 130.3 |
| Growth | −54.1% | −65.2% | +316.3% | +250.0% | −0.3% | +83.0% | |
| Buybacks | n/a | n/a | n/a | n/a | −20.0 | −80.1 | −70.2 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 67.6 | 83.4 | 167.8 | 83.9 | 100.4 | 66.3 | 98.3 |
| Total debt | n/a | 30.2 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 53.2 | 167.8 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 8.0 | 82.7 | 257.6 | 341.7 | 366.9 | 364.2 | 374.5 |
| Debt to equity | n/a | 0.37 | 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 | |||||||
| 67.6 | 83.4 | 167.8 | 83.9 | 100.4 | 66.3 | 98.3 | |
| n/a | 27.7 | 34.9 | 49.1 | 52.6 | 43.0 | 31.8 | |
| 0.3 | 43.8 | 43.8 | 111.2 | 111.5 | 112.4 | 123.5 | |
| n/a | 255.2 | 364.1 | 425.7 | 418.6 | 437.6 | 461.1 | |
| Growth | +42.7% | +16.9% | −1.7% | +4.5% | +5.4% | ||
| Liabilities | |||||||
| n/a | 30.2 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | 30.2 | 0.0 | n/a | n/a | n/a | n/a |
| n/a | 103.7 | 106.5 | 84.0 | 51.7 | 73.4 | 86.6 | |
| Equity | |||||||
| n/a | −17.7 | −74.5 | −84.7 | −116.5 | −166.5 | −188.1 | |
| 8.0 | 82.7 | 257.6 | 341.7 | 366.9 | 364.2 | 374.5 | |
| Growth | +933.8% | +211.5% | +32.6% | +7.4% | −0.7% | +2.8% | |
| Per share and net cash | |||||||
| calc | n/a | 53.2 | 167.8 | n/a | n/a | n/a | n/a |
| n/a | 48.9 | 66.7 | 75.1 | 76.9 | 74.1 | 71.3 | |
| calc | n/a | 1.69 | 3.86 | 4.55 | 4.77 | 4.91 | 5.25 |
Lines marked calc are worked out here from filed figures; point at one for how.