Closing prices at the end of each trading day, from 17 Apr 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59.5 | 73.0 | 113.3 | 168.5 | 247.8 | 327.1 | 375.9 | 553.9 | 876.0 |
| Growth | +22.7% | +55.3% | +48.7% | +47.1% | +32.0% | +14.9% | +47.3% | +58.2% | |
| Net income | 3.8 | 18.2 | 10.6 | 6.3 | 45.8 | 52.2 | 79.2 | 117.6 | 197.1 |
| Growth | +381.6% | −41.7% | −41.1% | +632.7% | +13.8% | +51.8% | +48.4% | +67.6% | |
| EPS, diluted | 0.22 | 1.07 | 0.49 | 0.24 | 1.76 | 2.02 | 3.13 | 4.48 | 7.17 |
| Growth | +386.4% | −54.2% | −51.0% | +633.3% | +14.8% | +55.0% | +43.1% | +60.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | 6.4% | 25.0% | 9.4% | 3.7% | 18.5% | 15.9% | 21.1% | 21.2% | 22.5% |
| Free cash flow margin | 33.9% | 30.8% | 39.2% | 34.0% | 35.4% | 51.8% | 30.9% | 47.1% | 46.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 20.2 | 22.8 | 44.5 | 57.5 | 87.8 | 169.6 | 116.1 | 261.2 | 409.1 |
| Capital expenditure | −0.1 | −0.3 | −0.1 | −0.1 | −0.0 | −0.3 | −0.0 | −0.2 | −0.1 |
| Free cash flow | 20.2 | 22.5 | 44.4 | 57.4 | 87.8 | 169.3 | 116.1 | 260.9 | 409.0 |
| Growth | +11.4% | +97.5% | +29.2% | +53.1% | +92.8% | −31.4% | +124.7% | +56.8% | |
| Buybacks | n/a | n/a | n/a | n/a | −15.9 | −34.4 | −22.3 | 0.0 | −37.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.9 | 9.5 | 33.1 | 33.5 | 50.3 | 68.1 | 51.5 | 80.4 | 106.9 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 106.9 |
| Shareholders’ equity | 78.4 | 96.3 | 218.6 | 363.7 | 394.2 | 384.8 | 471.3 | 729.0 | 942.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Dec 2017 | 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 | |||||||||
| 20.2 | 22.8 | 44.5 | 57.5 | 87.8 | 169.6 | 116.1 | 261.2 | 409.1 | |
| Growth | +12.6% | +95.2% | +29.2% | +52.7% | +93.1% | −31.5% | +124.9% | +56.7% | |
| n/a | 0.2 | 0.2 | 1.3 | 3.5 | 4.1 | 4.5 | 5.1 | 8.9 | |
| Investment | |||||||||
| −0.1 | −0.3 | −0.1 | −0.1 | −0.0 | −0.3 | −0.0 | −0.2 | −0.1 | |
| calc | 20.2 | 22.5 | 44.4 | 57.4 | 87.8 | 169.3 | 116.1 | 260.9 | 409.0 |
| Growth | +11.4% | +97.5% | +29.2% | +53.1% | +92.8% | −31.4% | +124.7% | +56.8% | |
| calc | 1.19 | 1.32 | 2.03 | 2.24 | 3.36 | 6.56 | 4.58 | 9.95 | 14.88 |
| −19.1 | −25.4 | −83.4 | −185.4 | −58.2 | −156.8 | −128.5 | −306.2 | −354.0 | |
| Financing | |||||||||
| n/a | 1.5 | 62.3 | 128.3 | −13.0 | 5.0 | −3.9 | 73.8 | −28.8 | |
| n/a | n/a | n/a | n/a | −15.9 | −34.4 | −22.3 | 0.0 | −37.3 | |
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.