Closing prices at the end of each trading day, from 22 Nov 2019. 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 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 11.7 | 19.2 | 30.1 | 45.2 | 45.6 | 52.2 | 60.5 |
| Growth | +64.2% | +56.5% | +50.0% | +1.0% | +14.4% | +15.9% | |
| Operating income | 4.0 | 2.6 | 15.2 | 43.5 | 13.1 | 14.0 | 13.1 |
| Net income | 4.0 | 1.0 | 10.0 | 29.7 | 2.9 | 2.1 | −2.7 |
| Growth | −75.5% | +911.6% | +198.3% | −90.2% | −29.2% | −228.6% | |
| EPS, diluted | n/a | 0.11 | 0.89 | 2.17 | 0.19 | 0.14 | −0.22 |
| Growth | +709.1% | +143.8% | −91.2% | −26.3% | −257.1% |
| FY2018 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | 88.0% | 85.5% | 84.2% | 86.0% |
| Operating margin | 34.3% | 13.6% | 50.3% | 96.2% | 28.8% | 26.8% | 21.7% |
| Net margin | 34.3% | 5.1% | 33.1% | 65.8% | 6.4% | 4.0% | −4.4% |
| Free cash flow margin | n/a | n/a | −684.5% | −364.0% | −211.9% | −208.6% | −361.3% |
| FY2018 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.6 | 9.4 | 17.2 | 24.7 | 23.2 | 23.4 | 25.8 |
| Capital expenditure | n/a | n/a | −223.4 | −189.1 | −119.9 | −132.4 | −244.5 |
| Free cash flow | n/a | n/a | −206.2 | −164.5 | −96.7 | −109.0 | −218.7 |
| Growth | |||||||
| Buybacks | n/a | −5.0 | n/a | n/a | −14.6 | −0.8 | −8.8 |
| Dividends paid | n/a | −7.2 | −12.2 | −15.1 | −17.1 | −16.8 | −17.7 |
| FY2018 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 1.9 | 8.9 | 9.0 | 4.0 | 1.6 | 4.6 |
| Total debt | n/a | 106.8 | 267.7 | 267.1 | 275.7 | 301.5 | 477.7 |
| Net cash (debt) | n/a | −104.9 | −258.9 | −258.1 | −271.7 | −299.9 | −473.2 |
| Shareholders’ equity | 124.2 | 126.8 | 196.5 | 261.6 | 250.7 | 253.0 | 279.9 |
| Debt to equity | n/a | 0.84 | 1.36 | 1.02 | 1.10 | 1.19 | 1.71 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | 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 | |||||||
| 0.0 | 1.9 | 8.9 | 9.0 | 4.0 | 1.6 | 4.6 | |
| n/a | 219.3 | 429.0 | 477.1 | 443.6 | 444.0 | 441.3 | |
| n/a | 262.2 | 505.5 | 573.4 | 564.6 | 605.0 | 715.9 | |
| Growth | +92.8% | +13.4% | −1.5% | +7.2% | +18.3% | ||
| Liabilities | |||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 100.0 | |
| n/a | 106.8 | 267.7 | 267.1 | 275.7 | 301.5 | 377.7 | |
| calc | n/a | 106.8 | 267.7 | 267.1 | 275.7 | 301.5 | 477.7 |
| n/a | 113.1 | 277.6 | 278.1 | 288.9 | 328.5 | 414.6 | |
| Equity | |||||||
| n/a | −5.7 | −6.4 | 10.0 | −2.4 | −15.7 | −35.3 | |
| 124.2 | 126.8 | 196.5 | 261.6 | 250.7 | 253.0 | 279.9 | |
| Growth | +2.1% | +55.0% | +33.1% | −4.2% | +0.9% | +10.6% | |
| Per share and net cash | |||||||
| calc | n/a | −104.9 | −258.9 | −258.1 | −271.7 | −299.9 | −473.2 |
| n/a | 7.5 | 11.5 | 13.4 | 13.7 | 14.7 | 14.8 | |
| calc | n/a | 16.99 | 17.16 | 19.53 | 18.36 | 17.22 | 18.93 |
Lines marked calc are worked out here from filed figures; point at one for how.