Closing prices at the end of each trading day, from 14 Mar 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 13.2 | 16.9 | 26.9 | 31.4 | 27.2 | 45.7 | 53.4 | 40.0 | 32.8 | 46.1 |
| Growth | +27.8% | +59.4% | +16.7% | −13.4% | +68.0% | +16.9% | −25.2% | −17.9% | +40.4% | |
| EPS, diluted | 0.58 | 0.68 | 0.91 | 1.05 | 0.93 | 1.54 | 1.72 | 1.27 | 1.03 | 1.49 |
| Growth | +17.2% | +33.8% | +15.4% | −11.4% | +65.6% | +11.7% | −26.2% | −18.9% | +44.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.9 | 24.9 | 29.4 | 39.5 | 23.0 | 54.2 | 85.0 | 30.0 | 46.4 | 27.8 |
| Capital expenditure | −2.2 | −1.2 | −3.7 | −15.6 | −24.7 | −0.8 | −1.6 | −3.0 | −4.1 | −5.8 |
| Free cash flow | 12.7 | 23.7 | 25.7 | 24.0 | −1.7 | 53.5 | 83.4 | 27.0 | 42.3 | 22.0 |
| Growth | +85.8% | +8.5% | −6.7% | −107.0% | +55.9% | −67.6% | +56.4% | −48.1% | ||
| Buybacks | −0.2 | n/a | n/a | −15.0 | −10.3 | −2.3 | −10.8 | −4.5 | −5.2 | −2.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.5 | 23.7 | 28.4 | 31.9 | 160.7 | 143.5 | 87.0 | 128.6 | 229.8 | 123.5 |
| Shareholders’ equity | 115.4 | 137.2 | 221.0 | 244.8 | 265.4 | 379.3 | 394.1 | 425.5 | 457.9 | 517.1 |
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 | ||||||||||
| 16.5 | 23.7 | 28.4 | 31.9 | 160.7 | 143.5 | 87.0 | 128.6 | 229.8 | 123.5 | |
| n/a | 10.1 | 13.1 | 27.6 | 51.0 | 49.4 | 48.4 | 48.9 | 49.5 | 51.6 | |
| n/a | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 12.0 | 12.0 | |
| n/a | 1,616.6 | 1,973.7 | 2,268.8 | 2,927.3 | 3,477.7 | 4,345.7 | 4,612.0 | 5,066.2 | 5,407.0 | |
| Growth | +22.1% | +15.0% | +29.0% | +18.8% | +25.0% | +6.1% | +9.8% | +6.7% | ||
| Liabilities | ||||||||||
| n/a | 1,479.5 | 1,752.7 | 2,024.0 | 2,661.9 | 3,098.4 | 3,951.6 | 4,186.5 | 4,608.3 | 4,889.9 | |
| Equity | ||||||||||
| n/a | 69.5 | 96.2 | 127.6 | 154.8 | 199.3 | 248.7 | 280.7 | 309.4 | 351.5 | |
| 115.4 | 137.2 | 221.0 | 244.8 | 265.4 | 379.3 | 394.1 | 425.5 | 457.9 | 517.1 | |
| Growth | +18.9% | +61.1% | +10.8% | +8.4% | +42.9% | +3.9% | +8.0% | +7.6% | +12.9% | |
| Per share and net cash | ||||||||||
| n/a | n/a | 30.1 | 29.0 | 28.1 | 28.2 | 27.8 | 27.7 | 27.6 | 27.8 | |
| calc | n/a | n/a | 7.34 | 8.45 | 9.43 | 13.45 | 14.20 | 15.33 | 16.62 | 18.63 |
Lines marked calc are worked out here from filed figures; point at one for how.