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 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 1.2% | −5.1% | −6.6% | −3.9% | 17.5% | 21.0% | 15.3% | |
| 1.4% | −4.5% | −5.5% | 0.3% | 22.4% | 19.6% | 14.2% | |
| −0.2% | −7.0% | −7.4% | −2.1% | 15.8% | 17.1% | 9.0% | |
| −7.8% | 1.3% | 2.8% | 13.0% | 25.6% | 23.8% | 25.4% | |
| Spending | |||||||
| 11.6% | 15.4% | 17.5% | 20.4% | 20.2% | 19.0% | 19.1% | |
| 10.3% | 11.1% | 14.0% | 16.0% | 17.1% | 15.9% | 17.4% | |
| 3.0% | 1.5% | 1.5% | 1.9% | 1.4% | 1.2% | 3.3% | |
| 113.1% | n/a | n/a | 839.7% | 29.6% | 13.1% | 36.7% | |
| Returns | |||||||
| n/a | −97.7% | −7.0% | −2.2% | 14.1% | 16.7% | 10.4% | |
| n/a | −0.6% | −0.7% | −0.2% | 1.3% | 1.5% | 0.8% | |
| Balance and payout | |||||||
| n/a | 1.65 | 0.03 | 0.03 | 0.03 | n/a | n/a | |
| n/a | 94.8% | 90.4% | 91.7% | 90.9% | 90.9% | 92.1% | |
| n/a | n/a | n/a | n/a | 36.7% | 81.5% | 84.0% | |