Closing prices at the end of each trading day, from 30 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 | 1,093.8 | 1,188.9 | 1,378.5 | 1,401.2 | 1,439.7 | 1,766.2 | 1,912.0 |
| Growth | +8.7% | +15.9% | +1.6% | +2.8% | +22.7% | +8.3% | |
| Operating income | −19.6 | 26.2 | −13.3 | −13.7 | −63.7 | 25.9 | 44.1 |
| Net income | −28.0 | 8.5 | −24.9 | −12.0 | −82.0 | −3.8 | 42.3 |
| Growth | −393.7% | ||||||
| EPS, diluted | −1.11 | −0.36 | −0.26 | −0.05 | −0.24 | −0.01 | 0.13 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 21.2% | 26.9% | 32.0% | 33.1% | 29.6% | 30.2% | 29.8% |
| Operating margin | −1.8% | 2.2% | −1.0% | −1.0% | −4.4% | 1.5% | 2.3% |
| Net margin | −2.6% | 0.7% | −1.8% | −0.9% | −5.7% | −0.2% | 2.2% |
| Free cash flow margin | −2.4% | 10.2% | 1.8% | 1.3% | 3.6% | 8.4% | 8.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 18.1 | 139.1 | 63.5 | 53.5 | 84.4 | 184.3 | 208.4 |
| Capital expenditure | −44.3 | −17.8 | −39.1 | −34.9 | −32.1 | −35.2 | −44.9 |
| Free cash flow | −26.3 | 121.3 | 24.5 | 18.6 | 52.2 | 149.2 | 163.4 |
| Growth | −79.8% | −24.1% | +181.3% | +185.6% | +9.6% | ||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −55.5 | −73.6 | −255.4 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 86.9 | 242.8 | 319.3 | 165.9 | 176.1 | 226.6 | 120.9 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 116.5 | 102.3 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 110.1 | 18.6 |
| Shareholders’ equity | 7.3 | 46.6 | 767.6 | 834.5 | 1,057.1 | 1,051.9 | 907.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.11 | 0.11 |
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 | |||||||
| 21.2% | 26.9% | 32.0% | 33.1% | 29.6% | 30.2% | 29.8% | |
| −1.8% | 2.2% | −1.0% | −1.0% | −4.4% | 1.5% | 2.3% | |
| −2.1% | 2.0% | −0.1% | −0.3% | −5.3% | 0.8% | 1.7% | |
| −2.6% | 0.7% | −1.8% | −0.9% | −5.7% | −0.2% | 2.2% | |
| −2.4% | 10.2% | 1.8% | 1.3% | 3.6% | 8.4% | 8.5% | |
| Spending | |||||||
| 7.7% | 8.4% | 8.6% | 9.2% | 9.5% | 8.1% | 7.7% | |
| 3.3% | 5.1% | 9.5% | 7.3% | 7.4% | 5.5% | 5.3% | |
| 4.1% | 1.5% | 2.8% | 2.5% | 2.2% | 2.0% | 2.3% | |
| n/a | 63.8% | n/a | n/a | n/a | 127.0% | n/a | |
| Returns | |||||||
| −385.6% | 18.2% | −3.3% | −1.4% | −7.8% | −0.4% | 4.7% | |
| n/a | 1.5% | −1.6% | −0.8% | −4.8% | −0.2% | 2.6% | |
| Balance and payout | |||||||
| n/a | n/a | n/a | n/a | n/a | 0.11 | 0.11 | |
| n/a | n/a | 0.0% | 0.0% | 106.3% | 49.3% | 156.2% | |