Closing prices at the end of each trading day, from 23 Dec 2020. 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 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 189.4 | 212.2 | 198.9 | 205.6 | 245.3 | 297.2 | 376.1 |
| Growth | +12.0% | −6.3% | +3.4% | +19.3% | +21.1% | +26.6% | ||
| Operating income | n/a | 68.2 | 76.3 | 13.6 | 18.2 | −5.4 | −8.6 | 25.8 |
| Net income | n/a | 40.6 | 37.7 | 16.0 | 13.7 | −10.5 | −11.8 | 2.9 |
| Growth | −6.9% | −57.6% | −14.5% | −177.1% | ||||
| EPS, diluted | n/a | 0.06 | 0.06 | 0.02 | 0.02 | −0.02 | −0.02 | 0.00 |
| Growth | −8.3% | −58.2% | −17.4% | −184.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 87.4% | 88.9% | 89.4% | 91.5% | 89.7% | 88.1% | 87.9% |
| Operating margin | n/a | 36.0% | 35.9% | 6.8% | 8.9% | −2.2% | −2.9% | 6.9% |
| Net margin | n/a | 21.4% | 17.8% | 8.0% | 6.7% | −4.3% | −4.0% | 0.8% |
| Free cash flow margin | n/a | 37.8% | 37.2% | 13.6% | 10.3% | −7.6% | −0.9% | 14.3% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 74.1 | 83.6 | 37.8 | 22.5 | −17.3 | −1.8 | 54.7 |
| Capital expenditure | n/a | −2.6 | −4.7 | −10.7 | −1.4 | −1.4 | −0.8 | −0.7 |
| Free cash flow | n/a | 71.5 | 79.0 | 27.1 | 21.1 | −18.7 | −2.6 | 54.0 |
| Growth | +10.4% | −65.7% | −22.2% | −188.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 91.9 | 74.3 | 205.2 | 191.9 | 207.3 | 61.7 | 54.9 | 145.3 |
| Shareholders’ equity | 64.1 | 117.4 | 183.4 | 192.9 | 204.6 | 218.8 | 221.1 | 277.1 |
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 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||
| n/a | 74.1 | 83.6 | 37.8 | 22.5 | −17.3 | −1.8 | 54.7 | |
| Growth | +12.8% | −54.7% | −40.7% | −177.0% | ||||
| 3.9 | 4.5 | 5.3 | n/a | n/a | n/a | n/a | n/a | |
| Investment | ||||||||
| n/a | −2.6 | −4.7 | −10.7 | −1.4 | −1.4 | −0.8 | −0.7 | |
| calc | n/a | 71.5 | 79.0 | 27.1 | 21.1 | −18.7 | −2.6 | 54.0 |
| Growth | +10.4% | −65.7% | −22.2% | −188.9% | ||||
| calc | n/a | 0.11 | 0.12 | 0.04 | 0.03 | −0.03 | −0.00 | 0.07 |
| n/a | −28.3 | −15.6 | −21.3 | 5.3 | −129.4 | 31.6 | 26.3 | |
| Financing | ||||||||
| n/a | −63.5 | 60.7 | −27.9 | −5.0 | −1.0 | −34.4 | 1.5 | |
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.