Closing prices at the end of each trading day, from 17 Jan 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net income | 7.6 | 17.3 | 17.8 | 29.2 | 32.2 | 52.3 | 68.4 | 105.1 |
| Growth | +126.6% | +2.8% | +64.4% | +10.2% | +62.3% | +30.9% | +53.5% | |
| EPS, diluted | n/a | n/a | −1.55 | 0.86 | 0.94 | 1.52 | 1.91 | 2.75 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −72.5 | −105.3 | 54.9 | 57.6 | 48.7 | 48.8 | 37.8 | 18.2 |
| Capital expenditure | −1.3 | −0.9 | −0.7 | −0.1 | −0.3 | −0.2 | −0.3 | −0.3 |
| Free cash flow | −73.8 | −106.2 | 54.2 | 57.5 | 48.3 | 48.7 | 37.5 | 17.9 |
| Growth | +6.1% | −15.9% | +0.6% | −23.0% | −52.3% | |||
| Buybacks | n/a | n/a | n/a | n/a | −0.5 | −0.9 | −1.6 | −7.3 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 15.0 | 21.5 | 13.3 | 36.0 | 45.2 | 40.6 | 49.9 | 92.1 |
| Shareholders’ equity | 136.8 | 152.8 | 219.6 | 341.1 | 376.8 | 433.4 | 516.9 | 672.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||
| 19.2 | 25.4 | 23.1 | 39.8 | 44.6 | 71.1 | 96.4 | 146.2 | |
| 11.6 | 8.1 | 5.4 | 10.6 | 12.0 | 18.8 | 27.9 | 41.3 | |
| 7.6 | 17.3 | 17.8 | 29.2 | 32.2 | 52.3 | 68.4 | 105.1 | |
| Growth | +126.6% | +2.8% | +64.4% | +10.2% | +62.3% | +30.9% | +53.5% | |
| Per share | ||||||||
| n/a | n/a | −1.55 | 0.90 | 0.99 | 1.60 | 2.07 | 2.81 | |
| n/a | n/a | −1.55 | 0.86 | 0.94 | 1.52 | 1.91 | 2.75 | |
| Growth | +9.3% | +61.7% | +25.7% | +44.0% | ||||
| n/a | n/a | 20.1 | 22.8 | 31.9 | 32.2 | 32.7 | 36.9 | |
| n/a | n/a | 20.1 | 34.0 | 34.1 | 34.5 | 35.8 | 38.2 | |
| Growth | +69.2% | +0.4% | +1.0% | +3.7% | +6.8% | |||
† The diluted share count jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.