Closing prices at the end of each trading day, from 25 Jun 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 | 300.5 | 339.6 | 460.6 | 563.6 | 590.8 | 710.3 | 813.4 |
| Growth | +13.0% | +35.6% | +22.4% | +4.8% | +20.2% | +14.5% | |
| Operating income | 3.6 | −17.3 | −30.2 | −22.2 | 103.6 | 149.0 | 124.7 |
| Net income | −0.6 | −23.7 | −34.0 | −12.0 | 93.3 | 121.2 | 73.2 |
| Growth | +29.8% | −39.6% | |||||
| EPS, diluted | −0.33 | −0.80 | −0.33 | −0.03 | 0.24 | 0.31 | 0.19 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 1.2% | −5.1% | −6.6% | −3.9% | 17.5% | 21.0% | 15.3% |
| Net margin | −0.2% | −7.0% | −7.4% | −2.1% | 15.8% | 17.1% | 9.0% |
| Free cash flow margin | −7.8% | 1.3% | 2.8% | 13.0% | 25.6% | 23.8% | 25.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −14.3 | 9.5 | 20.0 | 84.0 | 159.5 | 176.9 | 233.5 |
| Capital expenditure | −9.1 | −5.0 | −6.9 | −10.5 | −8.5 | −8.2 | −26.9 |
| Free cash flow | −23.5 | 4.5 | 13.1 | 73.5 | 151.0 | 168.7 | 206.6 |
| Growth | +189.5% | +459.7% | +105.6% | +11.7% | +22.4% | ||
| Buybacks | n/a | n/a | n/a | n/a | −55.4 | −137.5 | −173.6 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 114.9 | 103.0 | 465.9 | 543.3 | 617.0 | 497.5 | 415.5 |
| Total debt | n/a | 40.0 | 13.7 | 16.1 | 18.4 | n/a | n/a |
| Net cash (debt) | n/a | 63.0 | 452.3 | 527.2 | 598.6 | n/a | n/a |
| Shareholders’ equity | −5.4 | 24.3 | 487.1 | 545.3 | 664.3 | 724.8 | 704.4 |
| Debt to equity | n/a | 1.65 | 0.03 | 0.03 | 0.03 | 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 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| 300.5 | 339.6 | 460.6 | 563.6 | 590.8 | 710.3 | 813.4 | |
| Growth | +13.0% | +35.6% | +22.4% | +4.8% | +20.2% | +14.5% | |
| 34.8 | 52.3 | 80.8 | 115.0 | 119.2 | 134.6 | 155.4 | |
| 31.0 | 37.6 | 64.4 | 90.0 | 100.9 | 113.3 | 141.4 | |
| 3.6 | −17.3 | −30.2 | −22.2 | 103.6 | 149.0 | 124.7 | |
| Growth | −575.0% | +43.8% | −16.3% | ||||
| 4.2 | −15.3 | −25.2 | 1.6 | 132.5 | 139.5 | 115.6 | |
| 4.7 | 8.3 | 8.7 | 13.6 | 39.2 | 18.3 | 42.4 | |
| −0.6 | −23.7 | −34.0 | −12.0 | 93.3 | 121.2 | 73.2 | |
| Growth | +29.8% | −39.6% | |||||
| Per share | |||||||
| −0.33 | −0.80 | −0.33 | −0.03 | 0.26 | 0.34 | 0.20 | |
| −0.33 | −0.80 | −0.33 | −0.03 | 0.24 | 0.31 | 0.19 | |
| Growth | +29.2% | −38.7% | |||||
| 36.1 | 47.0 | 202.9 | 348.0 | 361.7 | 358.3 | 361.2 | |
| 36.1 | 47.0 | 202.9 | 348.0 | 392.7 | 386.2 | 376.7 | |
| Growth | +30.2% | +331.6% | +71.6% | +12.8% | −1.6% | −2.5% | |
† The diluted share count jumps at 2021 and 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.