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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 41.3% | 34.6% | 30.6% | 24.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 32.8% | 27.5% | 24.1% | 19.3% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 34.3% | 34.3% | 29.4% | 27.4% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 1.7% | 1.0% | 0.7% | 0.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 20.5% | 21.2% | 20.2% | |
| Returns | ||||||||||
| 9.1% | 6.4% | 12.9% | 12.5% | 7.1% | 10.2% | 14.6% | 11.4% | 10.5% | 8.8% | |
| 0.9% | 0.6% | 1.3% | 1.4% | 0.7% | 1.0% | 1.4% | 1.3% | 1.3% | 1.1% | |
| Balance and payout | ||||||||||
| 0.62 | 0.61 | 0.50 | 0.35 | 0.21 | 0.13 | 0.09 | 0.70 | 0.84 | 0.61 | |
| 90.0% | 90.3% | 89.8% | 89.0% | 89.9% | 90.2% | 90.3% | 88.5% | 87.3% | 87.0% | |
| 44.5% | 53.5% | 28.8% | 29.2% | 47.2% | 32.2% | 25.5% | 30.6% | 33.6% | 38.8% | |
| 49.5% | 34.3% | 22.5% | 28.5% | 35.6% | 25.9% | 42.3% | 29.7% | 28.2% | 48.6% | |