Closing prices at the end of each trading day, from 1 Oct 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 | 251.0 | 286.1 | 338.5 | 391.0 | 439.7 | 473.2 | 544.9 | 695.2 | 947.7 |
| Growth | +14.0% | +18.3% | +15.5% | +12.5% | +7.6% | +15.1% | +27.6% | +36.3% | |
| Operating income | 15.4 | 20.6 | 5.7 | 18.9 | 4.7 | 12.7 | 25.2 | 38.1 | 51.9 |
| Net income | 9.9 | 15.7 | 2.5 | 15.7 | 2.7 | 6.6 | 13.4 | 22.6 | 29.6 |
| Growth | +59.0% | −83.8% | +518.4% | −82.9% | +146.4% | +101.4% | +68.6% | +31.1% | |
| EPS, diluted | 0.36 | 0.58 | 0.11 | 0.52 | 0.09 | 0.22 | 0.44 | 0.70 | 0.84 |
| Growth | +61.1% | −81.0% | +372.7% | −82.7% | +144.4% | +100.0% | +59.1% | +20.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.1% | 7.2% | 1.7% | 4.8% | 1.1% | 2.7% | 4.6% | 5.5% | 5.5% |
| Net margin | 3.9% | 5.5% | 0.8% | 4.0% | 0.6% | 1.4% | 2.5% | 3.2% | 3.1% |
| Free cash flow margin | 5.6% | 6.9% | 0.8% | 11.0% | −5.6% | −1.1% | 4.6% | 4.4% | 3.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.3 | 23.3 | 9.6 | 50.2 | −18.2 | 9.0 | 33.1 | 39.3 | 48.3 |
| Capital expenditure | −3.1 | −3.6 | −6.7 | −7.3 | −6.3 | −14.2 | −8.1 | −9.0 | −12.0 |
| Free cash flow | 14.1 | 19.7 | 2.8 | 43.0 | −24.5 | −5.1 | 25.0 | 30.3 | 36.3 |
| Growth | +39.3% | −85.6% | +1,412.4% | −157.1% | +21.3% | +19.6% | |||
| Buybacks | n/a | 0.0 | 0.0 | −0.1 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | 0.0 | 0.0 | −11.6 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 0.4 | 0.0 | 5.2 | 2.1 | 6.1 | 24.2 | 17.0 |
| Total debt | n/a | 0.0 | 18.5 | 8.3 | 51.4 | 62.9 | 63.9 | 0.0 | 173.8 |
| Net cash (debt) | n/a | 0.0 | −18.1 | −8.2 | −46.2 | −60.8 | −57.9 | 24.2 | −156.8 |
| Shareholders’ equity | 59.9 | 55.9 | 71.1 | 101.2 | 114.2 | 125.7 | 145.5 | 312.0 | 374.3 |
| Debt to equity | n/a | 0.00 | 0.26 | 0.08 | 0.45 | 0.50 | 0.44 | 0.00 | 0.46 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.0 | 0.0 | 0.4 | 0.0 | 5.2 | 2.1 | 6.1 | 24.2 | 17.0 | |
| n/a | 24.5 | 32.2 | 47.2 | 53.9 | 53.4 | 61.1 | 81.3 | 123.1 | |
| n/a | 10.5 | 14.6 | 17.9 | 16.8 | 26.6 | 28.6 | 43.3 | 61.0 | |
| 28.0 | 30.9 | 41.2 | 66.4 | 74.3 | 79.5 | 91.0 | 129.1 | 237.2 | |
| n/a | 98.2 | 447.8 | 507.0 | 530.3 | 512.1 | 539.7 | 679.5 | 968.2 | |
| Growth | +356.2% | +13.2% | +4.6% | −3.4% | +5.4% | +25.9% | +42.5% | ||
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 5.0 | |
| n/a | 0.0 | 18.5 | 8.3 | 51.4 | 62.9 | 63.9 | 0.0 | 168.8 | |
| calc | n/a | 0.0 | 18.5 | 8.3 | 51.4 | 62.9 | 63.9 | 0.0 | 173.8 |
| n/a | 32.9 | 376.6 | 405.8 | 416.1 | 386.5 | 394.2 | 367.6 | 593.9 | |
| Equity | |||||||||
| n/a | 0.0 | −3.8 | 11.9 | 14.6 | 21.3 | 34.7 | 57.2 | 86.8 | |
| 59.9 | 55.9 | 71.1 | 101.2 | 114.2 | 125.7 | 145.5 | 312.0 | 374.3 | |
| Growth | −6.8% | +27.3% | +42.3% | +12.9% | +10.0% | +15.8% | +114.4% | +20.0% | |
| Per share and net cash | |||||||||
| calc | n/a | 0.0 | −18.1 | −8.2 | −46.2 | −60.8 | −57.9 | 24.2 | −156.8 |
| n/a | n/a | 27.9 | 28.2 | 28.5 | 29.7 | 29.9 | 34.4 | 34.6 | |
| calc | n/a | n/a | 2.55 | 3.58 | 4.01 | 4.23 | 4.86 | 9.08 | 10.81 |
Lines marked calc are worked out here from filed figures; point at one for how.