Closing prices at the end of each trading day, from 29 Jul 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 272.4 | 321.5 | 374.7 | 425.5 | 491.6 | 572.4 | 666.8 | 748.4 |
| Growth | +18.0% | +16.5% | +13.6% | +15.5% | +16.4% | +16.5% | +12.2% | |
| Operating income | −2.8 | 31.9 | −104.8 | −2.9 | −8.1 | −17.5 | −2.2 | 2.3 |
| Net income | −6.1 | 31.1 | −75.1 | −1.5 | −12.3 | −13.1 | −52.7 | 7.2 |
| Growth | −341.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 64.9% | 65.7% | 55.9% | 62.0% | 60.7% | 60.9% | 63.9% | 64.3% |
| Operating margin | −1.0% | 9.9% | −28.0% | −0.7% | −1.6% | −3.1% | −0.3% | 0.3% |
| Net margin | −2.2% | 9.7% | −20.0% | −0.3% | −2.5% | −2.3% | −7.9% | 1.0% |
| Free cash flow margin | 21.8% | 22.4% | 10.3% | 13.8% | 3.7% | 4.4% | 14.0% | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 80.4 | 92.5 | 59.5 | 90.3 | 63.8 | 74.3 | 164.8 | 165.5 |
| Capital expenditure | −21.1 | −20.3 | −21.0 | −31.7 | −45.5 | −49.3 | −71.8 | n/a |
| Free cash flow | 59.4 | 72.2 | 38.6 | 58.6 | 18.3 | 25.1 | 93.1 | n/a |
| Growth | +21.5% | −46.5% | +51.8% | −68.7% | +36.9% | +271.2% | ||
| Buybacks | −1.3 | −0.8 | n/a | n/a | n/a | n/a | n/a | −10.1 |
| Dividends paid | −28.0 | −28.6 | −146.1 | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 55.8 | 75.9 | 303.1 | 73.3 | 91.8 | 68.2 | 296.1 | 314.0 |
| Total debt | n/a | 51.5 | 1.1 | n/a | 48.9 | 46.6 | 335.2 | 337.5 |
| Net cash (debt) | n/a | 24.4 | 301.9 | n/a | 42.9 | 21.6 | −39.2 | −23.5 |
| Shareholders’ equity | −126.3 | −129.8 | 229.3 | 230.1 | 229.7 | 253.0 | 179.4 | 258.9 |
| Debt to equity | n/a | n/a | 0.00 | n/a | 0.21 | 0.18 | 1.87 | 1.30 |
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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 55.8 | 75.9 | 303.1 | 73.3 | 91.8 | 68.2 | 296.1 | 314.0 | |
| 62.2 | 70.4 | 77.2 | 76.9 | 102.9 | 141.8 | 164.4 | 183.4 | |
| n/a | 54.7 | 56.6 | 96.7 | 101.1 | 100.7 | n/a | n/a | |
| n/a | 0.0 | 16.3 | 270.0 | 251.8 | 257.8 | 357.8 | 392.5 | |
| n/a | 264.6 | 558.8 | 670.2 | 719.2 | 759.9 | 1,166.8 | 1,270.8 | |
| Growth | +111.2% | +19.9% | +7.3% | +5.7% | +53.5% | +8.9% | ||
| Liabilities | ||||||||
| n/a | 50.8 | 0.9 | n/a | 2.2 | 2.5 | n/a | n/a | |
| n/a | 0.7 | 0.2 | n/a | 46.7 | 44.1 | 335.2 | 337.5 | |
| calc | n/a | 51.5 | 1.1 | n/a | 48.9 | 46.6 | 335.2 | 337.5 |
| n/a | 377.1 | 329.4 | 440.1 | 489.5 | 506.9 | 987.4 | 1,011.9 | |
| Equity | ||||||||
| n/a | −90.7 | 25.8 | 24.8 | 12.5 | −0.6 | −53.3 | −46.1 | |
| −126.3 | −129.8 | 229.3 | 230.1 | 229.7 | 253.0 | 179.4 | 258.9 | |
| Growth | +0.3% | −0.2% | +10.1% | −29.1% | +44.4% | |||
| Per share and net cash | ||||||||
| calc | n/a | 24.4 | 301.9 | n/a | 42.9 | 21.6 | −39.2 | −23.5 |
Lines marked calc are worked out here from filed figures; point at one for how.