Closing prices at the end of each trading day, from 11 Apr 2018. 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 | 2.0 | 2.1 | 2.8 | 4.0 | 5.4 | 6.8 | 8.3 | 9.7 | 10.6 | 10.7 |
| Growth | +3.7% | +33.2% | +43.6% | +32.8% | +27.2% | +21.4% | +17.3% | +9.0% | +1.2% | |
| Net income | 5.1 | 4.8 | 14.1 | 23.8 | 30.0 | 52.1 | 54.3 | 71.0 | 65.1 | 87.9 |
| Growth | −5.1% | +190.7% | +68.7% | +26.2% | +73.8% | +4.1% | +30.9% | −8.4% | +34.9% | |
| EPS, diluted | 0.70 | 0.61 | 1.22 | 1.74 | 1.64 | 2.53 | 2.32 | 2.59 | 2.26 | 2.79 |
| Growth | −12.9% | +100.0% | +42.6% | −5.7% | +54.3% | −8.3% | +11.6% | −12.7% | +23.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 251.4% | 229.9% | 501.5% | 589.1% | 559.9% | 765.2% | 655.9% | 732.1% | 615.6% | 820.8% |
| Free cash flow margin | 332.5% | 353.9% | 653.3% | 507.0% | 492.1% | 770.2% | 747.1% | 817.4% | 565.8% | 859.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.2 | 8.0 | 19.3 | 24.4 | 29.3 | 56.4 | 69.6 | 91.0 | 61.4 | 92.1 |
| Capital expenditure | −1.4 | −0.5 | −0.9 | −4.0 | −3.0 | −4.0 | −7.8 | −11.6 | −1.6 | −0.1 |
| Free cash flow | 6.8 | 7.5 | 18.4 | 20.5 | 26.4 | 52.5 | 61.8 | 79.3 | 59.8 | 92.0 |
| Growth | +10.4% | +146.0% | +11.5% | +28.9% | +99.0% | +17.8% | +28.4% | −24.6% | +53.8% | |
| Buybacks | −0.9 | −0.0 | 0.0 | −2.6 | −5.8 | −10.9 | 0.0 | 0.0 | 0.0 | −3.7 |
| Dividends paid | −1.1 | −1.8 | −3.3 | −5.1 | −7.5 | −9.4 | −10.8 | −12.7 | −14.9 | −16.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 42.2 | 107.6 | 96.1 | 89.4 | 149.1 | 68.4 | 152.7 | 226.1 | 319.1 | 411.2 |
| Total debt | 3.0 | 2.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 39.2 | 104.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 113.6 | 179.9 | 260.1 | 285.1 | 410.0 | 433.4 | 580.5 | 644.3 | 799.5 | 896.9 |
| Debt to equity | 0.03 | 0.02 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 42.2 | 107.6 | 96.1 | 89.4 | 149.1 | 68.4 | 152.7 | 226.1 | 319.1 | 411.2 | |
| 9.3 | 8.8 | 15.1 | 29.3 | 58.6 | 58.2 | 63.2 | 69.5 | 82.0 | 74.0 | |
| 6.8 | 6.8 | 49.5 | 48.5 | 53.9 | 59.9 | 88.5 | 88.4 | 121.6 | 121.1 | |
| 1,105.8 | 1,321.3 | 2,094.9 | 2,273.8 | 4,160.4 | 4,726.4 | 5,990.5 | 6,584.6 | 7,857.1 | 8,214.7 | |
| Growth | +19.5% | +58.6% | +8.5% | +83.0% | +13.6% | +26.7% | +9.9% | +19.3% | +4.6% | |
| Liabilities | ||||||||||
| 3.0 | 2.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 3.0 | 2.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 992.3 | 1,141.3 | 1,834.8 | 1,988.7 | 3,750.4 | 4,293.0 | 5,410.0 | 5,940.3 | 7,057.6 | 7,317.9 | |
| Equity | ||||||||||
| 23.8 | 27.2 | 38.0 | 56.7 | 79.2 | 121.9 | 164.0 | 216.1 | 261.0 | 326.6 | |
| 113.6 | 179.9 | 260.1 | 285.1 | 410.0 | 433.4 | 580.5 | 644.3 | 799.5 | 896.9 | |
| Growth | +58.5% | +44.5% | +9.6% | +43.8% | +5.7% | +33.9% | +11.0% | +24.1% | +12.2% | |
| Per share and net cash | ||||||||||
| calc | 39.2 | 104.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 6.9 | 10.2 | 13.2 | 13.3 | 20.6 | 20.4 | 25.1 | 25.4 | 29.6 | 29.5 | |
| calc | 16.42 | 17.58 | 19.68 | 21.47 | 19.88 | 21.24 | 23.12 | 25.41 | 27.05 | 30.39 |
Lines marked calc are worked out here from filed figures; point at one for how.