Closing prices at the end of each trading day, from 30 Sep 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 | 42.4 | 63.5 | 134.9 | 273.1 | 303.6 | 318.9 | 339.7 | 341.9 |
| Growth | +49.8% | +112.6% | +102.4% | +11.2% | +5.0% | +6.5% | +0.7% | |
| Operating income | 20.4 | 28.9 | 3.8 | 83.0 | 78.7 | 96.4 | 121.4 | 122.2 |
| Net income | 20.2 | 28.9 | 3.2 | 82.6 | 79.0 | 113.1 | 134.2 | 148.1 |
| Growth | +42.9% | −88.9% | +2,470.3% | −4.3% | +43.0% | +18.7% | +10.4% | |
| EPS, diluted | n/a | 0.22 | −0.02 | 0.46 | 0.45 | 0.65 | 0.74 | 0.83 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 48.0% | 45.6% | 2.8% | 30.4% | 25.9% | 30.2% | 35.7% | 35.7% |
| Net margin | 47.8% | 45.6% | 2.4% | 30.2% | 26.0% | 35.5% | 39.5% | 43.3% |
| Free cash flow margin | 54.7% | 48.6% | 47.3% | 52.3% | 38.9% | 43.3% | 50.7% | 39.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 23.4 | 31.3 | 64.8 | 144.2 | 119.5 | 139.3 | 172.8 | 137.5 |
| Capital expenditure | −0.2 | −0.4 | −1.0 | −1.5 | −1.6 | −1.3 | −0.7 | −2.0 |
| Free cash flow | 23.2 | 30.9 | 63.8 | 142.8 | 118.0 | 138.0 | 172.1 | 135.6 |
| Growth | +33.1% | +106.7% | +123.9% | −17.4% | +17.0% | +24.7% | −21.2% | |
| Buybacks | n/a | n/a | n/a | −25.4 | −1.6 | −8.5 | −13.9 | −56.6 |
| Dividends paid | n/a | n/a | −9.0 | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 17.0 | 45.3 | 236.9 | 351.5 | 407.3 | 311.9 | 488.4 | 527.0 |
| Shareholders’ equity | −7.1 | 19.9 | 233.5 | 335.9 | 440.6 | 567.7 | 704.4 | 810.3 |
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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 48.0% | 45.6% | 2.8% | 30.4% | 25.9% | 30.2% | 35.7% | 35.7% | |
| 48.4% | 46.3% | 3.0% | 31.0% | 26.9% | 36.3% | 43.6% | 44.5% | |
| 47.8% | 45.6% | 2.4% | 30.2% | 26.0% | 35.5% | 39.5% | 43.3% | |
| 54.7% | 48.6% | 47.3% | 52.3% | 38.9% | 43.3% | 50.7% | 39.6% | |
| Spending | ||||||||
| n/a | 2.5% | 3.9% | 5.2% | 8.1% | 8.1% | 8.5% | 10.0% | |
| 3.8% | 6.5% | 31.9% | 14.0% | 12.0% | 11.5% | 11.0% | 11.4% | |
| 0.5% | 0.7% | 0.8% | 0.5% | 0.5% | 0.4% | 0.2% | 0.6% | |
| 1.3% | 1.5% | 21.1% | 2.4% | 3.2% | 2.3% | 9.4% | 2.6% | |
| Returns | ||||||||
| n/a | 145.3% | 1.4% | 24.6% | 17.9% | 19.9% | 19.0% | 18.3% | |
| n/a | 53.4% | 1.3% | 21.7% | 15.6% | 17.7% | 16.7% | 16.5% | |
| Balance and payout | ||||||||
| n/a | 15.4% | 8.3% | 11.8% | 13.1% | 11.9% | 13.0% | 10.5% | |
| n/a | n/a | 280.4% | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | 14.1% | 17.8% | 1.4% | 6.2% | 8.1% | 41.7% | |