Closing prices at the end of each trading day, from 22 Jan 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|
| Revenue | 105.7 | 123.2 | 115.0 | 235.5 | 258.9 | 327.6 | 374.2 |
| Growth | +16.6% | −6.7% | +104.8% | +9.9% | +26.6% | +14.2% | |
| Operating income | 46.5 | 64.6 | 65.2 | 121.9 | n/a | n/a | n/a |
| Net income | 43.7 | 58.5 | 62.2 | 122.5 | 93.0 | 118.4 | 71.9 |
| Growth | +34.1% | +6.3% | +96.9% | −24.1% | +27.4% | −39.3% | |
| EPS, diluted | n/a | n/a | 0.53 | 0.90 | 0.63 | 0.80 | 0.47 |
| Growth | +69.4% | −29.9% | +26.1% | −41.4% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 61.0% | 65.1% | 71.2% | 63.2% | n/a | n/a | n/a |
| Operating margin | 44.0% | 52.4% | 56.7% | 51.7% | n/a | n/a | n/a |
| Net margin | 41.3% | 47.5% | 54.1% | 52.0% | 35.9% | 36.1% | 19.2% |
| Free cash flow margin | 36.4% | 36.0% | 45.7% | 45.0% | 29.2% | 46.0% | 38.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.5 | 44.5 | 52.7 | 107.6 | 81.1 | 156.7 | 145.9 |
| Capital expenditure | −1.0 | −0.1 | −0.2 | −1.6 | −5.4 | −5.9 | −3.6 |
| Free cash flow | 38.5 | 44.3 | 52.5 | 106.0 | 75.6 | 150.9 | 142.3 |
| Growth | +15.1% | +18.5% | +101.8% | −28.7% | +99.5% | −5.6% | |
| Dividends paid | −38.0 | −46.9 | −64.5 | −119.8 | −103.3 | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|
| Cash | 2.3 | 4.1 | 14.1 | 15.3 | 26.5 | 16.1 | 33.4 |
| Shareholders’ equity | 78.3 | 81.2 | 57.3 | 564.3 | 552.8 | 542.5 | 481.1 |
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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 61.0% | 65.1% | 71.2% | 63.2% | n/a | n/a | n/a | |
| 44.0% | 52.4% | 56.7% | 51.7% | n/a | n/a | n/a | |
| 44.0% | 52.3% | 56.5% | 51.6% | 39.6% | 36.0% | 23.0% | |
| 41.3% | 47.5% | 54.1% | 52.0% | 35.9% | 36.1% | 19.2% | |
| 36.4% | 36.0% | 45.7% | 45.0% | 29.2% | 46.0% | 38.0% | |
| Spending | |||||||
| 1.0% | 0.1% | 0.1% | 0.7% | 2.1% | 1.8% | 1.0% | |
| 4.3% | 5.5% | 4.8% | 0.3% | 8.1% | −2.4% | 12.0% | |
| Returns | |||||||
| 55.7% | 72.1% | 108.5% | 21.7% | 16.8% | 21.8% | 14.9% | |
| n/a | 51.0% | 58.0% | 16.1% | 9.5% | 11.7% | 6.0% | |
| Balance and payout | |||||||
| n/a | n/a | 44.9% | 25.9% | 47.4% | 48.5% | 59.3% | |
| 87.0% | 80.1% | 103.7% | 97.8% | 111.2% | n/a | n/a | |
| 98.7% | 105.8% | 122.7% | 113.0% | 136.7% | n/a | n/a | |