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 |
|---|---|---|---|---|---|
| Margins | |||||
| 55.3% | 57.3% | 50.0% | 57.7% | 67.6% | |
| 45.7% | 42.2% | 20.1% | −6.7% | 56.8% | |
| 34.5% | 39.4% | 17.8% | −4.7% | 69.3% | |
| 30.3% | 36.3% | 17.8% | −8.6% | 61.7% | |
| Spending | |||||
| 0.5% | 2.0% | 2.1% | 1.3% | 1.5% | |
| 8.1% | 10.2% | 9.8% | 8.1% | 7.8% | |
| 12.4% | 8.0% | 0.3% | n/a | 10.9% | |
| Returns | |||||
| 3.5% | 4.2% | 2.0% | −1.3% | 11.7% | |
| 3.5% | 4.1% | 1.9% | −1.3% | 11.4% | |
| Balance and payout | |||||
| 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | |
| 32.6% | 55.2% | 113.9% | n/a | 19.1% | |