Closing prices at the end of each trading day, from 13 Oct 2016. 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 146.1 | 147.8 | 190.5 | 198.4 | 179.4 | 206.3 | 353.8 | 400.1 | 504.4 | 602.8 |
| Growth | +1.2% | +28.8% | +4.2% | −9.6% | +15.0% | +71.5% | +13.1% | +26.1% | +19.5% | |
| Operating income | 12.2 | 11.7 | 19.6 | 24.7 | 16.7 | 21.2 | 55.4 | 57.7 | 80.9 | 92.3 |
| Net income | 8.0 | 9.2 | 14.3 | 19.8 | 13.4 | 15.9 | 41.8 | 44.9 | 59.0 | 68.3 |
| Growth | +15.6% | +55.4% | +38.0% | −32.3% | +18.8% | +163.1% | +7.5% | +31.3% | +15.8% | |
| EPS, diluted | 1.10 | 1.26 | 1.93 | 2.63 | 1.77 | 2.09 | 5.45 | 5.83 | 7.58 | 8.75 |
| Growth | +14.5% | +53.2% | +36.3% | −32.7% | +18.1% | +160.8% | +7.0% | +30.0% | +15.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.7% | 24.0% | 25.4% | 27.2% | 24.9% | 24.8% | 25.5% | 28.1% | 29.1% | 28.3% |
| Operating margin | 8.4% | 7.9% | 10.3% | 12.5% | 9.3% | 10.3% | 15.7% | 14.4% | 16.0% | 15.3% |
| Net margin | 5.5% | 6.2% | 7.5% | 10.0% | 7.5% | 7.7% | 11.8% | 11.2% | 11.7% | 11.3% |
| Free cash flow margin | 1.4% | 4.8% | 8.3% | 12.8% | 11.5% | 4.3% | 1.1% | 7.7% | 11.3% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.3 | 17.5 | 21.3 | 31.2 | 25.0 | 14.3 | 17.7 | 41.3 | 66.6 | 91.9 |
| Capital expenditure | −7.2 | −10.4 | −5.4 | −5.8 | −4.4 | −5.4 | −13.8 | −10.5 | −9.7 | n/a |
| Free cash flow | 2.1 | 7.1 | 15.9 | 25.5 | 20.7 | 8.9 | 4.0 | 30.8 | 56.9 | n/a |
| Growth | +237.5% | +124.2% | +60.1% | −18.8% | −57.0% | −55.5% | +678.1% | +84.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 31.4 | 38.0 | 3.2 | 3.7 | 24.2 | 11.1 | 4.5 | 5.3 | 13.5 | 20.3 |
| Total debt | 1.7 | n/a | 25.1 | n/a | 0.0 | 75.0 | 55.0 | 32.0 | 189.4 | 135.5 |
| Net cash (debt) | 29.6 | n/a | −21.9 | n/a | 24.2 | −63.9 | −50.5 | −26.7 | −175.9 | −115.2 |
| Shareholders’ equity | 113.1 | 123.7 | 140.5 | 162.0 | 176.9 | 194.4 | 237.5 | 286.1 | 342.8 | 423.9 |
| Debt to equity | 0.02 | n/a | 0.18 | n/a | 0.00 | 0.39 | 0.23 | 0.11 | 0.55 | 0.32 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | 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 | ||||||||||
| 31.4 | 38.0 | 3.2 | 3.7 | 24.2 | 11.1 | 4.5 | 5.3 | 13.5 | 20.3 | |
| n/a | n/a | 28.3 | 28.6 | 26.4 | 39.4 | 55.1 | 64.4 | 84.7 | 82.9 | |
| 14.2 | 12.9 | 19.6 | 18.3 | 18.6 | 33.4 | 53.5 | 70.2 | 87.5 | 86.9 | |
| 48.5 | 53.7 | 57.7 | 56.7 | 53.8 | 56.6 | 58.1 | 62.1 | 70.6 | 79.1 | |
| 7.3 | 7.3 | 51.8 | 51.8 | 51.8 | 107.9 | 113.0 | 113.3 | 189.7 | 197.4 | |
| 127.9 | 138.2 | 189.6 | 188.8 | 203.2 | 334.1 | 378.2 | 404.1 | 629.0 | 655.1 | |
| Growth | +8.0% | +37.2% | −0.4% | +7.7% | +64.4% | +13.2% | +6.9% | +55.6% | +4.1% | |
| Liabilities | ||||||||||
| 0.9 | n/a | 2.9 | n/a | 0.0 | 4.0 | 4.0 | 4.0 | 12.5 | 12.5 | |
| 0.9 | n/a | 22.3 | n/a | 0.0 | 71.0 | 51.0 | 28.0 | 176.9 | 123.0 | |
| calc | 1.7 | n/a | 25.1 | n/a | 0.0 | 75.0 | 55.0 | 32.0 | 189.4 | 135.5 |
| 14.9 | 14.5 | 49.1 | 26.8 | 26.3 | 139.7 | 140.6 | 118.0 | 286.2 | 231.2 | |
| Equity | ||||||||||
| 88.4 | 97.6 | 111.8 | 131.6 | 144.9 | 160.8 | 202.6 | 247.5 | 306.5 | 374.8 | |
| 113.1 | 123.7 | 140.5 | 162.0 | 176.9 | 194.4 | 237.5 | 286.1 | 342.8 | 423.9 | |
| Growth | +9.4% | +13.5% | +15.3% | +9.2% | +9.9% | +22.2% | +20.4% | +19.8% | +23.7% | |
| Per share and net cash | ||||||||||
| calc | 29.6 | n/a | −21.9 | n/a | 24.2 | −63.9 | −50.5 | −26.7 | −175.9 | −115.2 |
| 7.2 | 7.3 | 7.4 | 7.4 | 7.5 | 7.6 | 7.6 | 7.6 | 7.7 | 7.7 | |
| calc | 15.67 | 16.99 | 19.02 | 21.75 | 23.59 | 25.65 | 31.09 | 37.45 | 44.65 | 54.95 |
Lines marked calc are worked out here from filed figures; point at one for how.