Closing prices at the end of each trading day, from 27 Jan 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 | 144.5 | 175.5 | 213.2 | 326.9 | 488.9 | 399.2 | 475.3 |
| Growth | +21.5% | +21.5% | +53.3% | +49.6% | −18.4% | +19.1% | |
| Operating income | 26.9 | 37.3 | 36.2 | 66.3 | 79.0 | 51.2 | 56.4 |
| Net income | 25.1 | 33.8 | 1.3 | 127.6 | 40.0 | 24.1 | 33.6 |
| Growth | +34.3% | −96.2% | +9,956.0% | −68.7% | −39.6% | +39.2% | |
| EPS, diluted | n/a | n/a | 0.00 | 0.85 | 0.24 | 0.14 | 0.20 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 30.6% | 37.9% | 38.8% | 40.2% | 34.4% | 35.6% | 35.0% |
| Operating margin | 18.6% | 21.2% | 17.0% | 20.3% | 16.2% | 12.8% | 11.9% |
| Net margin | 17.4% | 19.2% | 0.6% | 39.0% | 8.2% | 6.0% | 7.1% |
| Free cash flow margin | 23.9% | 29.0% | −3.9% | 11.1% | 16.6% | 18.0% | −3.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 36.2 | 54.1 | −4.1 | 39.5 | 92.0 | 80.4 | 17.1 |
| Capital expenditure | −1.7 | −3.2 | −4.1 | −3.2 | −10.6 | −8.4 | −33.0 |
| Free cash flow | 34.5 | 50.8 | −8.2 | 36.3 | 81.4 | 72.0 | −16.0 |
| Growth | +47.5% | −116.1% | +124.2% | −11.5% | −122.2% | ||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −25.3 | 0.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 7.1 | 10.1 | 5.0 | 8.8 | 22.7 | 23.5 | 7.3 |
| Total debt | n/a | 358.8 | 247.1 | 239.1 | 181.4 | 141.8 | n/a |
| Net cash (debt) | n/a | −348.8 | −242.0 | −230.3 | −158.7 | −118.2 | n/a |
| Shareholders’ equity | 149.9 | −184.1 | 2.6 | 291.4 | 545.0 | 556.8 | 600.0 |
| Debt to equity | n/a | n/a | 96.77 | 0.82 | 0.33 | 0.25 | n/a |
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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 7.1 | 10.1 | 5.0 | 8.8 | 22.7 | 23.5 | 7.3 | |
| n/a | 27.0 | 31.5 | 50.6 | 107.1 | 78.2 | 128.8 | |
| n/a | 15.1 | 38.4 | 72.9 | 52.8 | 56.0 | 89.9 | |
| n/a | 12.8 | 15.6 | 16.9 | 24.8 | 28.2 | 53.3 | |
| 50.2 | 50.2 | 69.4 | 69.9 | 69.9 | 69.9 | 69.9 | |
| n/a | 195.3 | 426.4 | 594.9 | 844.0 | 793.1 | 904.1 | |
| Growth | +118.3% | +39.5% | +41.9% | −6.0% | +14.0% | ||
| Liabilities | |||||||
| n/a | 3.5 | 2.0 | 2.0 | 2.0 | 0.0 | n/a | |
| n/a | 355.3 | 245.1 | 237.1 | 179.4 | 141.8 | n/a | |
| calc | n/a | 358.8 | 247.1 | 239.1 | 181.4 | 141.8 | n/a |
| n/a | 379.4 | 433.9 | 293.9 | 299.0 | 236.3 | 304.1 | |
| Equity | |||||||
| n/a | n/a | −93.1 | 34.5 | 74.5 | 98.6 | 132.2 | |
| 149.9 | −184.1 | 2.6 | 291.4 | 545.0 | 556.8 | 600.0 | |
| Growth | −222.8% | +11,313.0% | +87.0% | +2.2% | +7.8% | ||
| Per share and net cash | |||||||
| calc | n/a | −348.8 | −242.0 | −230.3 | −158.7 | −118.2 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.