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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 31.4 | 15.4 | 7.2 | 25.0 | 72.1 | 71.8 | 131.6 | |
| Growth | −51.0% | −53.2% | +247.2% | +188.4% | −0.4% | +83.3% | |
| 9.4 | 15.1 | 27.1 | 37.0 | 48.2 | 48.4 | 46.4 | |
| Investment | |||||||
| −0.7 | −1.3 | −2.3 | −4.6 | −0.7 | −0.6 | −1.3 | |
| calc | 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% | |
| calc | 0.57 | 0.25 | 0.09 | 0.29 | 0.93 | 0.90 | 1.72 |
| −14.8 | −55.4 | −23.0 | −100.3 | −29.5 | −29.7 | −33.3 | |
| Financing | |||||||
| −1.4 | 55.7 | 100.2 | −8.4 | −26.2 | −76.5 | −66.1 | |
| n/a | n/a | n/a | n/a | −20.0 | −80.1 | −70.2 | |
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.