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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 12.8 | 18.0 | 17.5 | 18.3 | 17.3 | 19.4 | 20.3 |
| Growth | +40.8% | −2.8% | +4.8% | −5.8% | +12.4% | +4.6% | |
| Net income | 26.6 | −45.9 | 31.6 | 50.1 | 23.4 | 24.5 | 31.4 |
| Growth | −272.6% | +58.7% | −53.3% | +4.9% | +27.9% | ||
| EPS, diluted | 1.01 | −1.74 | 1.19 | 2.03 | 1.00 | 1.06 | 1.38 |
| Growth | −272.3% | +70.6% | −50.7% | +6.0% | +30.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Net margin | 207.9% | −254.9% | 180.7% | 273.4% | 135.4% | 126.3% | 154.4% |
| Free cash flow margin | 233.4% | −13.4% | 394.9% | 354.0% | 213.9% | 148.4% | 156.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.3 | 7.7 | 77.5 | 70.8 | 46.7 | 36.9 | 39.9 |
| Capital expenditure | −8.5 | −10.1 | −8.5 | −5.9 | −9.8 | −8.1 | −8.1 |
| Free cash flow | 29.8 | −2.4 | 69.1 | 64.9 | 36.9 | 28.8 | 31.8 |
| Growth | −108.1% | −6.0% | −43.1% | −22.0% | +10.4% | ||
| Buybacks | 0.0 | 0.0 | −0.2 | −42.9 | −16.4 | 0.0 | −20.0 |
| Dividends paid | 0.0 | −3.7 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 125.8 | 241.9 | 277.8 | 46.9 | 54.5 | 131.2 | 105.2 |
| Shareholders’ equity | 473.1 | 440.2 | 407.6 | 328.6 | 351.2 | 384.3 | 419.7 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 217.4% | −250.6% | 204.2% | 336.7% | 166.3% | 159.0% | 196.9% | |
| 207.9% | −254.9% | 180.7% | 273.4% | 135.4% | 126.3% | 154.4% | |
| 233.4% | −13.4% | 394.9% | 354.0% | 213.9% | 148.4% | 156.6% | |
| Spending | |||||||
| 66.1% | 56.3% | 48.5% | 32.1% | 56.7% | 41.9% | 39.7% | |
| 4.4% | n/a | 11.5% | 18.8% | 18.6% | 20.6% | 21.6% | |
| Returns | |||||||
| 5.6% | −10.4% | 7.8% | 15.3% | 6.7% | 6.4% | 7.5% | |
| n/a | −1.1% | 0.8% | 1.2% | 0.5% | 0.5% | 0.6% | |
| Balance and payout | |||||||
| n/a | 89.5% | 90.1% | 92.2% | 92.2% | 91.8% | 91.3% | |
| 0.0% | n/a | 0.0% | 0.0% | n/a | n/a | n/a | |
| 0.0% | n/a | 0.2% | 66.1% | 44.4% | 0.0% | 62.9% | |