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 | 12.8 | 12.8 | 12.8 | 15.0 | 14.7 | 14.5 | 15.6 | 14.6 |
| Growth | −0.3% | +0.5% | +16.7% | −1.5% | −1.7% | +7.8% | −6.3% | |||
| Net income | 2.3 | 3.3 | 7.8 | 6.0 | 4.6 | 7.1 | 7.4 | −3.3 | 3.6 | 5.6 |
| Growth | +42.6% | +135.9% | −22.4% | −23.7% | +53.8% | +5.3% | −144.9% | +55.8% | ||
| EPS, diluted | 0.12 | 0.18 | 0.43 | 0.35 | 0.27 | 0.41 | 0.43 | −0.20 | 0.21 | 0.34 |
| Growth | +50.0% | +138.9% | −18.6% | −22.9% | +51.9% | +4.9% | −146.5% | +61.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 60.7% | 47.2% | 35.9% | 47.2% | 50.5% | −23.1% | 23.1% | 38.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.6 | 7.5 | 8.0 | 4.9 | −1.4 | 9.9 | 5.2 | 6.3 | 2.7 | 3.2 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1.5 | n/a |
| Dividends paid | −0.9 | −1.1 | −1.3 | −1.6 | −1.7 | −1.7 | −2.0 | −2.1 | −2.0 | −2.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 34.1 | 34.2 | 34.9 | 22.2 | 31.5 | 41.1 | 23.0 | 14.0 | 17.7 | 50.9 |
| Shareholders’ equity | 95.4 | 95.1 | 98.0 | 98.6 | 104.4 | 116.5 | 106.2 | 102.3 | 107.2 | 119.3 |
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 | ||||||||||
| 34.1 | 34.2 | 34.9 | 22.2 | 31.5 | 41.1 | 23.0 | 14.0 | 17.7 | 50.9 | |
| 11.7 | 12.7 | 13.3 | 14.6 | 14.3 | 14.1 | 14.5 | 14.1 | 14.2 | 13.9 | |
| 11.9 | 11.9 | 11.9 | 11.9 | 11.9 | 13.6 | 13.6 | 13.6 | 13.6 | 13.6 | |
| 1,153.8 | 1,167.7 | 1,160.7 | 1,171.2 | 1,282.7 | 1,335.6 | 1,363.9 | 1,389.6 | 1,422.4 | 1,453.8 | |
| Growth | +1.2% | −0.6% | +0.9% | +9.5% | +4.1% | +2.1% | +1.9% | +2.4% | +2.2% | |
| Liabilities | ||||||||||
| 1,058.4 | 1,072.6 | 1,062.7 | 1,072.6 | 1,178.3 | 1,219.0 | 1,257.7 | 1,287.4 | 1,315.1 | 1,334.5 | |
| Equity | ||||||||||
| 36.0 | 40.3 | 46.7 | 51.8 | 54.6 | 60.0 | 65.5 | 58.9 | 60.5 | 64.1 | |
| 95.4 | 95.1 | 98.0 | 98.6 | 104.4 | 116.5 | 106.2 | 102.3 | 107.2 | 119.3 | |
| Growth | −0.3% | +3.0% | +0.7% | +5.9% | +11.6% | −8.9% | −3.7% | +4.9% | +11.2% | |
| Per share and net cash | ||||||||||
| 18.9 | 18.1 | 17.6 | 17.1 | 17.1 | 17.1 | 17.1 | 17.1 | 16.5 | 16.5 | |
| calc | 5.05 | 5.25 | 5.56 | 5.78 | 6.12 | 6.82 | 6.20 | 5.96 | 6.49 | 7.22 |
Lines marked calc are worked out here from filed figures; point at one for how.