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 | 21.5 | 22.2 | 24.7 | 28.4 | 29.4 | n/a | n/a | n/a |
| Growth | +3.1% | +11.3% | +14.9% | +3.4% | ||||||
| Net income | 14.9 | 26.0 | 32.9 | 22.6 | 33.2 | 39.3 | 43.6 | 44.9 | 43.5 | 36.9 |
| Growth | +74.1% | +26.7% | −31.3% | +47.0% | +18.2% | +10.8% | +3.0% | −2.9% | −15.2% | |
| EPS, diluted | 1.63 | 1.70 | 2.12 | 1.45 | 2.18 | 2.61 | 2.88 | 2.95 | 2.84 | 2.31 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 153.0% | 101.9% | 134.6% | 138.4% | 148.3% | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | 153.0% | 94.1% | 56.3% | 202.4% | 181.8% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 16.8 | 40.4 | 37.7 | 30.1 | 20.7 | 59.2 | 55.9 | 47.4 | 52.4 | 48.3 |
| Capital expenditure | −4.3 | −3.2 | −4.8 | −9.2 | −6.8 | −1.7 | −2.5 | −6.5 | −7.4 | −4.8 |
| Free cash flow | 12.5 | 37.2 | 32.9 | 20.9 | 13.9 | 57.5 | 53.4 | 40.9 | 45.0 | 43.5 |
| Growth | +197.7% | −11.5% | −36.6% | −33.4% | +313.1% | −7.1% | −23.5% | +10.0% | −3.4% | |
| Buybacks | −0.5 | −0.3 | −0.3 | −0.2 | −14.2 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −6.6 | −11.5 | −12.2 | −13.4 | −13.4 | −14.1 | −15.3 | −16.6 | −17.8 | −20.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.4 | 90.7 | 98.8 | 56.9 | 226.0 | 250.4 | 92.3 | 94.8 | 72.2 | 80.8 |
| Total debt | 142.1 | 180.2 | 75.9 | 183.2 | 242.6 | 83.7 | 62.9 | 60.7 | 40.9 | 134.8 |
| Net cash (debt) | −133.7 | −89.5 | 22.9 | −126.3 | −16.6 | 166.7 | 29.4 | 34.1 | 31.3 | −54.0 |
| Shareholders’ equity | 156.7 | 354.6 | 370.6 | 396.3 | 407.1 | 424.1 | 393.5 | 432.1 | 458.4 | 532.5 |
| Debt to equity | 0.91 | 0.51 | 0.20 | 0.46 | 0.60 | 0.20 | 0.16 | 0.14 | 0.09 | 0.25 |
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 | 188.2% | 120.9% | 168.6% | 171.3% | 186.8% | n/a | n/a | n/a | |
| n/a | n/a | 153.0% | 101.9% | 134.6% | 138.4% | 148.3% | n/a | n/a | n/a | |
| n/a | n/a | 153.0% | 94.1% | 56.3% | 202.4% | 181.8% | n/a | n/a | n/a | |
| Spending | ||||||||||
| n/a | n/a | 22.3% | 41.4% | 27.4% | 6.0% | 8.6% | n/a | n/a | n/a | |
| 28.2% | 39.0% | 18.7% | 15.7% | 20.2% | 19.2% | 20.6% | 21.5% | 17.2% | 19.6% | |
| Returns | ||||||||||
| 9.5% | 7.3% | 8.9% | 5.7% | 8.2% | 9.3% | 11.1% | 10.4% | 9.5% | 6.9% | |
| 0.9% | 0.7% | 0.9% | 0.6% | 0.9% | 1.1% | 1.1% | 1.1% | 1.1% | 0.8% | |
| Balance and payout | ||||||||||
| 0.91 | 0.51 | 0.20 | 0.46 | 0.60 | 0.20 | 0.16 | 0.14 | 0.09 | 0.25 | |
| 91.1% | 90.1% | 89.7% | 89.2% | 89.1% | 88.6% | 89.9% | 89.1% | 88.8% | 88.6% | |
| 44.0% | 44.3% | 37.0% | 59.1% | 40.4% | 35.8% | 35.2% | 36.9% | 40.9% | 55.3% | |
| 56.6% | 31.7% | 38.0% | 65.1% | 198.5% | 24.5% | 28.7% | 40.5% | 39.6% | 46.9% | |