Closing prices at the end of each trading day, from 9 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 113.9 | 148.7 | 226.9 | 256.4 | 267.0 | 291.3 | 282.9 |
| Growth | +30.6% | +52.5% | +13.0% | +4.1% | +9.1% | −2.9% | |
| Operating income | 8.5 | 31.8 | 58.8 | 40.5 | 2.0 | 3.9 | −17.3 |
| Net income | 6.6 | 26.6 | 56.6 | 28.7 | 8.9 | 12.5 | −14.5 |
| Growth | +300.6% | +112.7% | −49.3% | −69.1% | +40.8% | −215.7% | |
| EPS, diluted | 0.04 | 0.46 | 1.00 | 0.50 | 0.16 | 0.23 | −0.31 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 68.3% | 72.3% | 74.3% | 68.2% | 62.8% | 65.3% | 63.6% |
| Operating margin | 7.5% | 21.3% | 25.9% | 15.8% | 0.8% | 1.3% | −6.1% |
| Net margin | 5.8% | 17.9% | 24.9% | 11.2% | 3.3% | 4.3% | −5.1% |
| Free cash flow margin | 22.5% | 0.1% | 25.7% | 20.0% | 26.4% | 19.2% | 23.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 35.1 | 24.3 | 88.7 | 87.2 | 81.1 | 73.4 | 81.1 |
| Capital expenditure | −9.6 | −24.2 | −30.4 | −35.9 | −10.6 | −17.6 | −14.3 |
| Free cash flow | 25.6 | 0.2 | 58.2 | 51.3 | 70.5 | 55.8 | 66.7 |
| Growth | −99.4% | +37,971.2% | −11.9% | +37.4% | −20.8% | +19.5% | |
| Buybacks | −0.0 | −0.0 | −0.1 | 0.0 | −59.3 | −75.3 | −46.5 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 34.3 | 81.2 | 82.5 | 92.4 | 78.5 | 100.5 | 145.5 |
| Shareholders’ equity | 13.3 | 175.4 | 257.2 | 312.2 | 296.2 | 277.3 | 262.6 |
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 | |||||||
| 68.3% | 72.3% | 74.3% | 68.2% | 62.8% | 65.3% | 63.6% | |
| 7.5% | 21.3% | 25.9% | 15.8% | 0.8% | 1.3% | −6.1% | |
| 8.1% | 21.2% | 28.6% | 14.6% | 3.9% | 6.1% | −5.6% | |
| 5.8% | 17.9% | 24.9% | 11.2% | 3.3% | 4.3% | −5.1% | |
| 22.5% | 0.1% | 25.7% | 20.0% | 26.4% | 19.2% | 23.6% | |
| Spending | |||||||
| 10.9% | 8.2% | 7.0% | 8.1% | 10.0% | 11.4% | 12.0% | |
| 17.8% | 13.6% | 15.8% | 17.5% | 21.1% | 19.8% | 21.3% | |
| 8.4% | 16.3% | 13.4% | 14.0% | 4.0% | 6.0% | 5.1% | |
| 28.0% | 15.7% | 12.7% | 23.4% | 15.5% | 29.7% | n/a | |
| Returns | |||||||
| 50.0% | 15.2% | 22.0% | 9.2% | 3.0% | 4.5% | −5.5% | |
| n/a | 7.2% | 10.3% | 4.5% | 1.3% | 1.7% | −2.1% | |
| Balance and payout | |||||||
| n/a | 52.7% | 53.3% | 51.4% | 57.4% | 62.5% | 61.4% | |
| 0.0% | 2.0% | 0.1% | 0.0% | 84.0% | 134.9% | 69.7% | |