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 | 1.8 | 1.9 | 1.8 | 2.0 | 2.5 | 3.6 | 3.9 | 4.0 | 4.3 |
| Growth | +6.4% | −4.6% | +13.9% | +22.8% | +43.9% | +8.6% | +2.6% | +6.7% | ||
| Net income | 3.3 | 2.9 | 5.3 | 5.6 | 5.0 | 7.6 | 9.0 | 8.7 | 7.9 | 9.0 |
| Growth | −11.1% | +81.5% | +5.7% | −11.2% | +52.4% | +18.1% | −2.8% | −8.7% | +13.6% | |
| EPS, diluted | 0.75 | 0.67 | 1.21 | 1.28 | 1.04 | 1.60 | 1.91 | 1.91 | 1.75 | 1.99 |
| Growth | −10.7% | +80.6% | +5.8% | −18.8% | +53.8% | +19.4% | +0.0% | −8.4% | +13.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 166.1% | 283.4% | 314.0% | 245.0% | 304.0% | 249.5% | 223.1% | 198.5% | 211.1% |
| Free cash flow margin | n/a | 272.8% | 335.2% | 66.9% | 169.6% | 538.5% | 226.1% | 203.0% | 148.9% | 245.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.8 | 6.7 | 8.6 | 5.6 | 5.2 | 16.3 | 9.3 | 9.5 | 8.5 | 11.7 |
| Capital expenditure | −1.7 | −1.9 | −2.3 | −4.4 | −1.8 | −2.9 | −1.2 | −1.6 | −2.6 | −1.2 |
| Free cash flow | 1.1 | 4.8 | 6.3 | 1.2 | 3.4 | 13.4 | 8.1 | 7.9 | 6.0 | 10.5 |
| Growth | +345.1% | +30.7% | −81.0% | +188.8% | +289.8% | −39.6% | −2.5% | −24.7% | +76.1% | |
| Buybacks | n/a | n/a | n/a | −0.3 | −0.3 | −0.4 | −1.4 | −1.0 | n/a | n/a |
| Dividends paid | −1.1 | −1.1 | −1.1 | −1.2 | −1.2 | −1.3 | −1.4 | −1.5 | −1.8 | −1.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 28.7 | 37.0 | 50.3 | 39.1 | 100.9 | 183.2 | 61.8 | 74.8 | 73.3 | 84.5 |
| Shareholders’ equity | 49.4 | 51.7 | 55.1 | 61.4 | 66.7 | 69.4 | 50.2 | 60.0 | 64.9 | 80.0 |
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 | ||||||||||
| 28.7 | 37.0 | 50.3 | 39.1 | 100.9 | 183.2 | 61.8 | 74.8 | 73.3 | 84.5 | |
| 10.9 | 12.1 | 13.4 | 16.7 | 17.0 | 18.4 | 18.0 | 18.1 | 19.3 | 19.1 | |
| n/a | n/a | n/a | n/a | n/a | 3.0 | 2.1 | 2.1 | 2.1 | 2.1 | |
| 574.2 | 626.3 | 674.9 | 725.4 | 851.4 | 987.6 | 928.6 | 969.4 | 979.2 | 1,039.0 | |
| Growth | +9.1% | +7.8% | +7.5% | +17.4% | +16.0% | −6.0% | +4.4% | +1.0% | +6.1% | |
| Liabilities | ||||||||||
| 524.8 | 574.7 | 619.8 | 663.9 | 784.7 | 918.2 | 878.3 | 909.3 | 914.4 | 959.0 | |
| Equity | ||||||||||
| 10.2 | 12.3 | 16.5 | 20.9 | 24.7 | 23.4 | 31.0 | 36.7 | 42.8 | 50.0 | |
| 49.4 | 51.7 | 55.1 | 61.4 | 66.7 | 69.4 | 50.2 | 60.0 | 64.9 | 80.0 | |
| Growth | +4.5% | +6.7% | +11.4% | +8.6% | +4.0% | −27.7% | +19.5% | +8.0% | +23.4% | |
| Per share and net cash | ||||||||||
| 4.4 | 4.4 | 4.4 | 4.4 | 4.3 | 4.7 | 4.6 | 4.5 | 4.5 | 4.5 | |
| calc | 11.29 | 11.80 | 12.59 | 14.10 | 15.38 | 14.65 | 10.85 | 13.21 | 14.28 | 17.62 |
Lines marked calc are worked out here from filed figures; point at one for how.