Closing prices at the end of each trading day, from 30 Sep 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 150.4 | 151.9 | 204.0 | 269.0 | 388.7 |
| Growth | +1.0% | +34.3% | +31.8% | +44.5% | |
| Operating income | 68.7 | 64.1 | 40.9 | −18.0 | 220.8 |
| Net income | 45.5 | 55.1 | 36.3 | −23.1 | 240.0 |
| Growth | +21.0% | −34.1% | −163.6% | ||
| EPS, diluted | 0.31 | 0.35 | 0.18 | −0.11 | 1.18 |
| Growth | +12.9% | −48.6% | −161.1% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 55.3% | 57.3% | 50.0% | 57.7% | 67.6% |
| Operating margin | 45.7% | 42.2% | 20.1% | −6.7% | 56.8% |
| Net margin | 30.3% | 36.3% | 17.8% | −8.6% | 61.7% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 120.0 | 118.4 | 154.1 | 213.5 | 312.8 |
| Buybacks | −1.7 | −4.1 | −20.7 | −8.9 | −9.0 |
| Dividends paid | −14.8 | −30.4 | −41.3 | −43.3 | −45.8 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 40.7 | 71.1 | 17.4 | 36.2 | 71.3 |
| Total debt | 0.0 | 0.0 | 57.0 | 0.0 | 0.0 |
| Net cash (debt) | 40.7 | 71.1 | −39.6 | 36.2 | 71.3 |
| Shareholders’ equity | 1,294.6 | 1,318.5 | 1,810.7 | 1,735.7 | 2,045.2 |
| Debt to equity | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 40.7 | 71.1 | 17.4 | 36.2 | 71.3 | |
| 7.0 | 9.6 | 13.7 | 17.0 | 22.8 | |
| 1.4 | n/a | 1.4 | 3.8 | 4.7 | |
| 1,303.4 | 1,337.0 | 1,894.5 | 1,770.0 | 2,113.5 | |
| Growth | +2.6% | +41.7% | −6.6% | +19.4% | |
| Liabilities | |||||
| 0.0 | 0.0 | 57.0 | 0.0 | 0.0 | |
| calc | 0.0 | 0.0 | 57.0 | 0.0 | 0.0 |
| Equity | |||||
| 40.3 | 63.7 | 46.8 | −23.8 | 165.0 | |
| 1,294.6 | 1,318.5 | 1,810.7 | 1,735.7 | 2,045.2 | |
| Growth | +1.8% | +37.3% | −4.1% | +17.8% | |
| Per share and net cash | |||||
| calc | 40.7 | 71.1 | −39.6 | 36.2 | 71.3 |
| n/a | 155.7 | 201.4 | 201.2 | 206.5 | |
| calc | n/a | 8.47 | 8.99 | 8.63 | 9.90 |
Lines marked calc are worked out here from filed figures; point at one for how.