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 | 1.1 | 1.0 | 0.8 | 0.9 | 1.1 | 1.6 | 2.0 | 2.8 |
| Growth | −6.1% | −23.0% | +10.7% | +22.9% | +52.0% | +20.5% | +44.0% | |||
| Net income | 12.4 | 13.8 | 17.4 | 18.2 | 5.9 | 26.6 | 37.4 | 36.7 | 9.8 | 35.2 |
| Growth | +12.0% | +26.1% | +4.5% | −67.6% | +350.3% | +40.8% | −2.0% | −73.4% | +260.3% | |
| EPS, diluted | 1.62 | 1.78 | 2.21 | 2.31 | 0.75 | 3.36 | 4.79 | 4.67 | 1.23 | 4.45 |
| Growth | +9.9% | +24.2% | +4.5% | −67.5% | +348.0% | +42.6% | −2.5% | −73.7% | +261.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 1,599.4% | 1,780.6% | 749.2% | 3,048.9% | 3,491.5% | 2,250.6% | 497.7% | 1,245.5% |
| Free cash flow margin | n/a | n/a | 1,525.3% | 585.1% | n/a | n/a | 7,249.1% | 1,834.4% | 1,493.8% | 960.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.4 | 20.6 | 20.0 | 6.6 | −1.5 | 34.6 | 82.7 | 31.9 | 29.9 | 28.3 |
| Capital expenditure | −8.4 | −1.9 | −3.4 | −0.6 | n/a | n/a | −5.0 | −2.0 | −0.6 | −1.1 |
| Free cash flow | 9.0 | 18.7 | 16.6 | 6.0 | n/a | n/a | 77.7 | 29.9 | 29.3 | 27.1 |
| Growth | +108.4% | −11.1% | −64.0% | −61.5% | −1.9% | −7.5% | ||||
| Buybacks | n/a | 0.0 | 0.0 | −1.0 | −1.0 | −5.1 | −5.5 | 0.0 | −2.1 | −1.3 |
| Dividends paid | −1.7 | −2.1 | −3.8 | −4.1 | −4.4 | −5.0 | −6.2 | −6.2 | −6.3 | −6.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 96.4 | 70.7 | 78.1 | 78.1 | 409.6 | 344.7 | 355.7 | 269.2 | 307.5 | 224.9 |
| Shareholders’ equity | 145.9 | 161.0 | 174.2 | 182.4 | 176.6 | 202.0 | 238.5 | 265.8 | 270.5 | 301.5 |
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 | ||||||||||
| 17.4 | 20.6 | 20.0 | 6.6 | −1.5 | 34.6 | 82.7 | 31.9 | 29.9 | 28.3 | |
| Growth | +18.4% | −2.9% | −66.8% | −122.8% | +139.2% | −61.4% | −6.2% | −5.6% | ||
| 1.7 | 1.5 | 1.7 | 3.4 | 3.3 | 3.6 | 3.4 | 3.6 | 3.8 | 4.1 | |
| Investment | ||||||||||
| −8.4 | −1.9 | −3.4 | −0.6 | n/a | n/a | −5.0 | −2.0 | −0.6 | −1.1 | |
| calc | 9.0 | 18.7 | 16.6 | 6.0 | n/a | n/a | 77.7 | 29.9 | 29.3 | 27.1 |
| Growth | +108.4% | −11.1% | −64.0% | −61.5% | −1.9% | −7.5% | ||||
| calc | 1.20 | 2.44 | 2.14 | 0.77 | n/a | n/a | 10.17 | 3.91 | 3.79 | 3.47 |
| −291.7 | −194.5 | −74.6 | 18.7 | −21.9 | −270.0 | −811.2 | −48.3 | −34.0 | −165.2 | |
| Financing | ||||||||||
| 282.1 | 148.3 | 62.0 | −25.4 | 355.0 | 170.6 | 739.5 | −70.1 | 42.4 | 54.3 | |
| −1.7 | −2.1 | −3.8 | −4.1 | −4.4 | −5.0 | −6.2 | −6.2 | −6.3 | −6.3 | |
| n/a | 0.0 | 0.0 | −1.0 | −1.0 | −5.1 | −5.5 | 0.0 | −2.1 | −1.3 | |
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.