Closing prices at the end of each trading day, from 31 Jul 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 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 106.7 | 140.7 | 214.3 | 260.9 | 362.1 | 471.9 | 606.3 | 759.4 |
| Growth | +31.9% | +52.3% | +21.8% | +38.8% | +30.3% | +28.5% | +25.3% | |
| Operating income | 6.8 | 3.4 | 12.2 | 0.1 | 2.1 | 33.3 | 63.6 | 88.4 |
| Net income | 5.8 | 2.4 | 8.8 | 2.4 | 1.3 | 25.6 | 53.4 | 66.3 |
| Growth | −58.9% | +269.0% | −72.4% | −48.5% | +1,943.6% | +108.8% | +24.2% | |
| EPS, diluted | 0.16 | 0.07 | 0.27 | 0.06 | 0.03 | 0.59 | 1.18 | 1.44 |
| Growth | −56.3% | +285.7% | −77.8% | −50.0% | +1,866.7% | +100.0% | +22.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.6% | 30.5% | 34.8% | 31.8% | 30.2% | 34.4% | 37.9% | 37.6% |
| Operating margin | 6.3% | 2.4% | 5.7% | 0.0% | 0.6% | 7.0% | 10.5% | 11.6% |
| Net margin | 5.4% | 1.7% | 4.1% | 0.9% | 0.3% | 5.4% | 8.8% | 8.7% |
| Free cash flow margin | 8.9% | −7.2% | 0.6% | 0.4% | −5.1% | 8.3% | 6.0% | −6.4% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.4 | −5.4 | 11.5 | 17.7 | −8.1 | 50.9 | 64.8 | 33.7 |
| Capital expenditure | −1.9 | −4.8 | −10.3 | −16.7 | −10.5 | −11.5 | −28.6 | −82.0 |
| Free cash flow | 9.5 | −10.2 | 1.2 | 1.0 | −18.6 | 39.4 | 36.2 | −48.2 |
| Growth | −207.0% | −19.9% | −2,012.0% | −8.1% | −233.3% | |||
| Buybacks | n/a | −14.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 1.3 | 29.5 | 31.0 | 12.9 | 84.1 | 150.6 | 48.8 |
| Total debt | n/a | 5.1 | n/a | n/a | n/a | n/a | n/a | 0.0 |
| Net cash (debt) | n/a | −3.8 | n/a | n/a | n/a | n/a | n/a | 48.8 |
| Shareholders’ equity | 4.3 | 8.6 | 142.2 | 151.6 | 158.3 | 192.7 | 269.3 | 351.3 |
| Debt to equity | n/a | 0.59 | n/a | n/a | n/a | n/a | n/a | 0.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 30 Dec 2018 | FY2019 29 Dec 2019 | FY2020 27 Dec 2020 | FY2021 26 Dec 2021 | FY2022 25 Dec 2022 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 32.6% | 30.5% | 34.8% | 31.8% | 30.2% | 34.4% | 37.9% | 37.6% | |
| 6.3% | 2.4% | 5.7% | 0.0% | 0.6% | 7.0% | 10.5% | 11.6% | |
| 6.0% | 3.1% | 5.4% | 0.1% | 0.8% | 6.8% | 11.1% | 12.0% | |
| 5.4% | 1.7% | 4.1% | 0.9% | 0.3% | 5.4% | 8.8% | 8.7% | |
| 8.9% | −7.2% | 0.6% | 0.4% | −5.1% | 8.3% | 6.0% | −6.4% | |
| Spending | ||||||||
| 18.2% | 21.0% | 22.1% | 22.2% | 21.3% | 21.6% | 22.1% | 21.0% | |
| 1.8% | 3.4% | 4.8% | 6.4% | 2.9% | 2.4% | 4.7% | 10.8% | |
| 11.4% | 25.0% | 23.8% | −572.9% | 56.6% | 20.6% | 21.0% | 27.4% | |
| Returns | ||||||||
| 135.9% | 27.9% | 6.2% | 1.6% | 0.8% | 13.3% | 19.8% | 18.9% | |
| n/a | 3.9% | 5.1% | 1.3% | 0.6% | 9.3% | 14.9% | 12.8% | |
| Balance and payout | ||||||||
| n/a | 0.59 | n/a | n/a | n/a | n/a | n/a | 0.00 | |
| n/a | 48.6% | 16.9% | 20.1% | 26.2% | 30.0% | 25.1% | 32.3% | |