Closing prices at the end of each trading day, from 26 May 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 | 235.8 | 301.8 | 395.5 | 497.0 | 614.5 | 871.7 | 1,196.5 |
| Growth | +28.0% | +31.1% | +25.7% | +23.6% | +41.9% | +37.3% | |
| Operating income | 18.4 | 18.4 | 10.4 | −3.0 | 18.1 | 44.9 | 75.5 |
| Net income | 13.7 | 13.7 | 9.3 | −0.5 | 22.3 | 44.2 | 66.9 |
| Growth | +0.1% | −32.2% | −105.5% | +97.9% | +51.5% | ||
| EPS, diluted | 0.08 | 0.08 | 0.06 | 0.00 | 0.18 | 0.35 | 0.52 |
| Growth | +0.0% | −25.0% | −100.0% | +94.4% | +48.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 31.6% | 30.7% | 30.7% | 30.1% | 29.7% | 27.3% | 24.8% |
| Operating margin | 7.8% | 6.1% | 2.6% | −0.6% | 2.9% | 5.1% | 6.3% |
| Net margin | 5.8% | 4.5% | 2.4% | −0.1% | 3.6% | 5.1% | 5.6% |
| Free cash flow margin | 7.0% | 11.7% | 4.7% | 3.7% | 11.1% | 7.2% | 13.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.5 | 35.6 | 19.5 | 19.9 | 68.8 | 63.6 | 162.1 |
| Capital expenditure | −1.0 | −0.5 | −1.0 | −1.3 | −0.6 | −0.5 | −0.4 |
| Free cash flow | 16.5 | 35.2 | 18.5 | 18.6 | 68.2 | 63.2 | 161.8 |
| Growth | +113.5% | −47.3% | +0.5% | +266.6% | −7.4% | +156.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 27.4 | 46.7 | 168.4 | 147.3 | 179.4 | 205.9 | 320.9 |
| Shareholders’ equity | 68.6 | 84.4 | 386.1 | 397.2 | 429.6 | 485.6 | 560.4 |
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 | |||||||
| 27.4 | 46.7 | 168.4 | 147.3 | 179.4 | 205.9 | 320.9 | |
| n/a | 1.8 | 2.0 | 1.8 | 1.6 | 1.2 | 0.9 | |
| 13.2 | 13.2 | 129.4 | 131.9 | 131.9 | 131.8 | 131.8 | |
| n/a | 124.9 | 472.9 | 461.5 | 504.9 | 576.2 | 667.9 | |
| Growth | +278.7% | −2.4% | +9.4% | +14.1% | +15.9% | ||
| Liabilities | |||||||
| n/a | 40.5 | 86.8 | 64.4 | 75.2 | 90.7 | 107.5 | |
| Equity | |||||||
| n/a | 55.0 | 29.9 | 29.4 | 51.7 | 95.9 | 162.9 | |
| 68.6 | 84.4 | 386.1 | 397.2 | 429.6 | 485.6 | 560.4 | |
| Growth | +23.0% | +357.6% | +2.9% | +8.2% | +13.0% | +15.4% | |
| Per share and net cash | |||||||
| n/a | 103.5 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | 0.82 | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.