Closing prices at the end of each trading day, from 21 Oct 2021. 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 | 44.9 | 67.4 | 150.5 | 198.4 | 241.7 | 296.4 | 297.3 |
| Growth | +50.0% | +123.5% | +31.8% | +21.9% | +22.6% | +0.3% | |
| Operating income | 12.8 | 8.7 | 40.3 | 43.4 | 20.9 | 60.6 | 65.5 |
| Net income | 11.9 | 23.1 | 9.2 | 29.2 | −7.1 | 18.7 | 19.5 |
| Growth | +93.3% | −60.3% | +218.4% | −124.4% | +4.3% | ||
| EPS, diluted | 0.19 | 0.36 | 0.08 | 0.24 | −0.06 | 0.16 | 0.17 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 28.5% | 12.9% | 26.8% | 21.9% | 8.7% | 20.4% | 22.0% |
| Net margin | 26.6% | 34.3% | 6.1% | 14.7% | −3.0% | 6.3% | 6.6% |
| Free cash flow margin | 37.4% | 15.8% | 32.5% | 30.4% | 19.2% | 32.6% | 6.1% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 16.8 | 10.7 | 49.0 | 61.7 | 47.7 | 101.0 | 23.0 |
| Capital expenditure | −0.0 | −0.0 | −0.1 | −1.3 | −1.2 | −4.4 | −4.9 |
| Free cash flow | 16.8 | 10.6 | 48.9 | 60.4 | 46.5 | 96.6 | 18.1 |
| Growth | −36.6% | +359.7% | +23.5% | −23.0% | +107.7% | −81.3% | |
| Dividends paid | n/a | 0.0 | 0.0 | −10.5 | −14.8 | −15.5 | −16.3 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 18.7 | 11.8 | 40.9 | 20.0 | 30.5 | 67.5 | 28.2 |
| Total debt | n/a | 290.1 | 212.5 | 289.2 | 289.8 | 319.8 | 373.2 |
| Net cash (debt) | n/a | −278.3 | −171.6 | −269.2 | −259.4 | −252.3 | −345.1 |
| Shareholders’ equity | 36.0 | 59.8 | 395.2 | 433.9 | 425.2 | 386.9 | 403.5 |
| Debt to equity | n/a | 4.85 | 0.54 | 0.67 | 0.68 | 0.83 | 0.93 |
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 | |||||||
| 28.5% | 12.9% | 26.8% | 21.9% | 8.7% | 20.4% | 22.0% | |
| 3.2% | −4.5% | 2.5% | 17.9% | −1.3% | 9.6% | 10.9% | |
| 26.6% | 34.3% | 6.1% | 14.7% | −3.0% | 6.3% | 6.6% | |
| 37.4% | 15.8% | 32.5% | 30.4% | 19.2% | 32.6% | 6.1% | |
| Spending | |||||||
| 10.3% | 7.0% | 6.6% | 9.3% | 9.3% | 9.7% | 11.8% | |
| 0.1% | 0.1% | 0.1% | 0.7% | 0.5% | 1.5% | 1.6% | |
| −729.8% | n/a | −191.2% | 17.1% | n/a | 30.7% | 29.1% | |
| Returns | |||||||
| 33.1% | 38.6% | 2.3% | 6.7% | −1.7% | 4.8% | 4.8% | |
| n/a | 4.0% | 1.4% | 3.5% | −0.9% | 2.2% | 2.1% | |
| Balance and payout | |||||||
| n/a | 4.85 | 0.54 | 0.67 | 0.68 | 0.83 | 0.93 | |
| n/a | 55.7% | 41.6% | 47.5% | 49.0% | 55.5% | 56.5% | |
| n/a | 0.0% | 0.0% | 36.0% | n/a | 82.8% | 83.8% | |
| n/a | 0.0% | 0.0% | 17.4% | 31.9% | 16.0% | 90.2% | |