Closing prices at the end of each trading day, from 12 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 | n/a | n/a | n/a | n/a | n/a | n/a | 108.9 | 115.1 | 132.2 | 191.8 |
| Growth | +5.7% | +14.9% | +45.1% | |||||||
| Net income | 10.9 | 9.8 | 21.7 | 23.7 | 18.4 | 27.8 | 35.8 | 31.7 | 31.8 | 37.1 |
| Growth | −9.9% | +122.2% | +9.1% | −22.5% | +51.3% | +28.4% | −11.4% | +0.5% | +16.3% | |
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | 4.15 | 3.71 | 3.73 | 3.60 |
| Growth | −10.6% | +0.5% | −3.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 32.8% | 27.5% | 24.1% | 19.3% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 34.3% | 34.3% | 29.4% | 27.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.1 | 17.0 | 29.5 | 25.7 | 25.5 | 42.1 | 39.2 | 40.6 | 39.8 | 53.6 |
| Capital expenditure | −2.3 | −1.8 | −1.7 | −1.4 | −1.0 | −1.6 | −1.8 | −1.2 | −1.0 | −1.1 |
| Free cash flow | 9.8 | 15.3 | 27.8 | 24.3 | 24.4 | 40.6 | 37.4 | 39.4 | 38.8 | 52.6 |
| Growth | +56.0% | +82.3% | −12.6% | +0.5% | +66.0% | −7.8% | +5.5% | −1.6% | +35.4% | |
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | −1.5 | −6.7 | −2.0 | −0.2 | −11.2 |
| Dividends paid | −4.8 | −5.2 | −6.3 | −6.9 | −8.7 | −9.0 | −9.1 | −9.7 | −10.7 | −14.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.9 | 34.4 | 40.9 | 114.4 | 399.4 | 710.1 | 168.2 | 66.0 | 47.3 | 65.6 |
| Total debt | 74.3 | 94.6 | 83.5 | 66.3 | 53.7 | 34.7 | 21.0 | 195.3 | 255.3 | 255.4 |
| Net cash (debt) | −55.3 | −60.2 | −42.6 | 48.1 | 345.6 | 675.4 | 147.2 | −129.3 | −208.1 | −189.7 |
| Shareholders’ equity | 120.1 | 154.0 | 168.1 | 189.5 | 258.0 | 272.1 | 245.0 | 277.5 | 303.3 | 420.0 |
| Debt to equity | 0.62 | 0.61 | 0.50 | 0.35 | 0.21 | 0.13 | 0.09 | 0.70 | 0.84 | 0.61 |
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 | ||||||||||
| 18.9 | 34.4 | 40.9 | 114.4 | 399.4 | 710.1 | 168.2 | 66.0 | 47.3 | 65.6 | |
| 18.2 | 26.8 | 26.4 | 25.7 | 33.0 | 31.0 | 27.1 | 26.3 | 25.5 | 30.6 | |
| 6.3 | 19.6 | 19.6 | 19.6 | 42.1 | 42.1 | 44.2 | 44.2 | 44.2 | 64.4 | |
| 1,206.3 | 1,595.4 | 1,647.7 | 1,720.3 | 2,555.4 | 2,787.0 | 2,525.5 | 2,418.8 | 2,394.8 | 3,228.1 | |
| Growth | +32.3% | +3.3% | +4.4% | +48.5% | +9.1% | −9.4% | −4.2% | −1.0% | +34.8% | |
| Liabilities | ||||||||||
| 74.3 | 94.6 | 83.5 | 66.3 | 53.7 | 34.7 | 21.0 | 195.3 | 255.3 | 255.4 | |
| calc | 74.3 | 94.6 | 83.5 | 66.3 | 53.7 | 34.7 | 21.0 | 195.3 | 255.3 | 255.4 |
| 1,086.3 | 1,441.5 | 1,479.6 | 1,530.7 | 2,297.4 | 2,514.9 | 2,280.5 | 2,141.4 | 2,091.6 | 2,808.2 | |
| Equity | ||||||||||
| 100.6 | 106.3 | 121.9 | 138.7 | 148.4 | 167.2 | 193.9 | 213.5 | 234.6 | 257.3 | |
| 120.1 | 154.0 | 168.1 | 189.5 | 258.0 | 272.1 | 245.0 | 277.5 | 303.3 | 420.0 | |
| Growth | +28.2% | +9.2% | +12.7% | +36.1% | +5.5% | −9.9% | +13.2% | +9.3% | +38.5% | |
| Per share and net cash | ||||||||||
| calc | −55.3 | −60.2 | −42.6 | 48.1 | 345.6 | 675.4 | 147.2 | −129.3 | −208.1 | −189.7 |
| 6.1 | 7.0 | 7.0 | 7.1 | 8.7 | 8.7 | 8.5 | 8.5 | 8.6 | 10.4 | |
| calc | 19.80 | 21.92 | 23.86 | 26.77 | 29.62 | 31.35 | 28.78 | 32.60 | 35.45 | 40.49 |
Lines marked calc are worked out here from filed figures; point at one for how.