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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 304.7% | 354.4% | 388.5% | 303.9% | 378.6% | 309.4% | 263.5% | 247.9% | 260.8% | |
| n/a | 166.1% | 283.4% | 314.0% | 245.0% | 304.0% | 249.5% | 223.1% | 198.5% | 211.1% | |
| n/a | 272.8% | 335.2% | 66.9% | 169.6% | 538.5% | 226.1% | 203.0% | 148.9% | 245.6% | |
| Spending | ||||||||||
| n/a | 109.1% | 123.0% | 246.4% | 86.1% | 116.5% | 33.2% | 40.3% | 63.7% | 27.3% | |
| 31.7% | 45.5% | 20.0% | 19.2% | 19.4% | 19.7% | 19.4% | 15.3% | 19.9% | 19.0% | |
| Returns | ||||||||||
| 6.6% | 5.7% | 9.6% | 9.1% | 7.5% | 10.9% | 17.8% | 14.5% | 12.2% | 11.3% | |
| 0.6% | 0.5% | 0.8% | 0.8% | 0.6% | 0.8% | 1.0% | 0.9% | 0.8% | 0.9% | |
| Balance and payout | ||||||||||
| 91.4% | 91.8% | 91.8% | 91.5% | 92.2% | 93.0% | 94.6% | 93.8% | 93.4% | 92.3% | |
| 32.0% | 35.9% | 19.8% | 21.9% | 24.4% | 16.7% | 15.2% | 16.8% | 22.9% | 20.1% | |
| 97.4% | 21.9% | 16.7% | 129.1% | 43.2% | 12.6% | 34.1% | 31.0% | 30.5% | 17.3% | |