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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 8.2 | 8.0 | 19.3 | 24.4 | 29.3 | 56.4 | 69.6 | 91.0 | 61.4 | 92.1 | |
| Growth | −2.2% | +141.9% | +26.7% | +20.2% | +92.4% | +23.3% | +30.7% | −32.5% | +50.0% | |
| Investment | ||||||||||
| −1.4 | −0.5 | −0.9 | −4.0 | −3.0 | −4.0 | −7.8 | −11.6 | −1.6 | −0.1 | |
| calc | 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% | |
| calc | 0.92 | 0.93 | 1.59 | 1.50 | 1.45 | 2.54 | 2.71 | 3.14 | 2.26 | 3.11 |
| −33.3 | −153.4 | −170.3 | −192.3 | −475.3 | −675.4 | −700.5 | −521.1 | −294.9 | −281.5 | |
| Financing | ||||||||||
| 26.5 | 210.9 | 139.5 | 161.2 | 505.7 | 538.2 | 715.3 | 503.5 | 326.5 | 281.5 | |
| −1.1 | −1.8 | −3.3 | −5.1 | −7.5 | −9.4 | −10.8 | −12.7 | −14.9 | −16.8 | |
| −0.9 | −0.0 | 0.0 | −2.6 | −5.8 | −10.9 | 0.0 | 0.0 | 0.0 | −3.7 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.