Closing prices at the end of each trading day, from 11 Jun 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 | 359.7 | 478.0 | 760.7 | 960.5 | 924.4 | 995.0 | 1,183.5 |
| Growth | +32.9% | +59.1% | +26.3% | −3.8% | +7.6% | +19.0% | |
| Operating income | 36.9 | 50.3 | −54.3 | 83.9 | 95.0 | 92.4 | 140.6 |
| Net income | 33.9 | 34.5 | −58.7 | 40.4 | 45.7 | 45.9 | 102.3 |
| Growth | +1.7% | −270.0% | +13.0% | +0.4% | +123.0% | ||
| EPS, diluted | 0.37 | 0.38 | −0.62 | 0.39 | 0.48 | 0.50 | 1.10 |
| Growth | +2.7% | −263.2% | +23.1% | +4.2% | +120.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 10.2% | 10.5% | −7.1% | 8.7% | 10.3% | 9.3% | 11.9% |
| Net margin | 9.4% | 7.2% | −7.7% | 4.2% | 4.9% | 4.6% | 8.6% |
| Free cash flow margin | 6.6% | 6.3% | −12.1% | 10.8% | 12.2% | 10.0% | 6.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 43.8 | 58.9 | −32.7 | 147.1 | 143.7 | 138.9 | 137.2 |
| Capital expenditure | −20.0 | −28.9 | −59.4 | −43.8 | −31.0 | −39.1 | −63.5 |
| Free cash flow | 23.7 | 30.0 | −92.0 | 103.3 | 112.7 | 99.8 | 73.7 |
| Growth | +26.3% | −406.9% | +9.0% | −11.4% | −26.1% | ||
| Buybacks | n/a | 0.0 | 0.0 | −31.0 | −112.0 | −18.6 | −27.8 |
| Dividends paid | −135.0 | 0.0 | −50.0 | 0.0 | 0.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 37.5 | 107.7 | 63.6 | 134.0 | 125.8 | 192.2 | 211.7 |
| Total debt | n/a | 244.8 | 238.4 | 267.6 | 264.2 | 256.2 | 241.4 |
| Net cash (debt) | n/a | −137.0 | −174.8 | −133.6 | −138.4 | −64.0 | −29.7 |
| Shareholders’ equity | 297.5 | 335.1 | 379.1 | 455.6 | 440.7 | 496.9 | 600.0 |
| Debt to equity | n/a | 0.73 | 0.63 | 0.59 | 0.60 | 0.52 | 0.40 |
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 | |||||||
| 10.2% | 10.5% | −7.1% | 8.7% | 10.3% | 9.3% | 11.9% | |
| 8.2% | 9.3% | −8.0% | 6.7% | 8.1% | 7.5% | 11.5% | |
| 9.4% | 7.2% | −7.7% | 4.2% | 4.9% | 4.6% | 8.6% | |
| 6.6% | 6.3% | −12.1% | 10.8% | 12.2% | 10.0% | 6.2% | |
| Spending | |||||||
| 25.2% | 23.7% | 44.1% | 27.1% | 24.7% | 24.1% | 20.7% | |
| 5.6% | 6.0% | 7.8% | 4.6% | 3.4% | 3.9% | 5.4% | |
| −14.9% | 22.3% | n/a | 37.4% | 39.1% | 38.2% | 25.2% | |
| Returns | |||||||
| 11.4% | 10.3% | −15.5% | 8.9% | 10.4% | 9.2% | 17.0% | |
| n/a | 4.9% | −7.8% | 4.5% | 5.3% | 4.8% | 9.7% | |
| Balance and payout | |||||||
| n/a | 0.73 | 0.63 | 0.59 | 0.60 | 0.52 | 0.40 | |
| n/a | 52.6% | 49.4% | 49.5% | 49.0% | 47.9% | 42.9% | |
| 397.8% | 0.0% | n/a | 0.0% | 0.0% | n/a | n/a | |
| 568.6% | 0.0% | n/a | 30.0% | 99.4% | 18.6% | 37.7% | |