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 | 32.4 | 43.6 | 51.0 | 47.5 | 43.6 | n/a | n/a | n/a | n/a |
| Growth | +34.5% | +17.0% | −7.0% | −8.2% | ||||||
| Net income | 7.6 | 6.9 | 7.1 | 14.3 | −10.6 | 11.6 | 11.2 | 22.6 | 12.6 | 4.9 |
| Growth | −8.4% | +1.6% | +103.2% | −174.3% | −2.8% | +100.5% | −44.2% | −61.1% | ||
| EPS, diluted | 1.86 | 1.69 | 1.40 | 2.63 | −1.97 | 2.15 | 2.18 | 4.40 | 2.38 | 0.92 |
| Growth | −9.1% | −17.2% | +87.9% | −174.9% | +1.4% | +101.8% | −45.9% | −61.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 21.4% | 16.2% | 28.1% | −22.4% | 26.6% | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | 23.9% | 21.2% | 34.9% | 29.0% | 24.5% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.6 | 11.6 | 13.7 | 17.9 | 14.1 | 13.1 | 14.2 | 14.2 | 6.8 | 17.8 |
| Capital expenditure | −2.5 | −3.8 | −4.4 | −0.0 | −0.3 | −2.4 | −0.5 | −3.3 | −3.3 | −0.7 |
| Free cash flow | 8.0 | 7.8 | 9.2 | 17.8 | 13.8 | 10.7 | 13.6 | 10.9 | 3.4 | 17.2 |
| Growth | −3.4% | +19.0% | +93.1% | −22.8% | −22.4% | +27.9% | −19.8% | −68.6% | +399.5% | |
| Buybacks | −0.0 | n/a | n/a | n/a | n/a | −4.1 | −4.8 | −0.8 | −1.0 | −6.8 |
| Dividends paid | −3.6 | −3.6 | −4.5 | −5.2 | −5.2 | −5.2 | −4.9 | −5.1 | −5.1 | −5.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.3 | 20.6 | 53.4 | 80.2 | 160.9 | 119.7 | 103.7 | 68.2 | 49.6 | 31.7 |
| Shareholders’ equity | 89.5 | 93.3 | 137.6 | 151.1 | 134.5 | 133.1 | 110.2 | 139.8 | 147.4 | 157.5 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 14.3 | 20.6 | 53.4 | 80.2 | 160.9 | 119.7 | 103.7 | 68.2 | 49.6 | 31.7 | |
| 14.1 | 16.7 | 23.4 | 22.3 | 20.3 | 18.4 | 17.8 | 19.7 | 20.7 | 19.6 | |
| 5.0 | 5.0 | 28.4 | 28.4 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | |
| 846.1 | 934.5 | 1,281.7 | 1,321.5 | 1,416.7 | 1,425.5 | 1,408.9 | 1,456.1 | 1,481.6 | 1,547.7 | |
| Growth | +10.4% | +37.2% | +3.1% | +7.2% | +0.6% | −1.2% | +3.3% | +1.7% | +4.5% | |
| Liabilities | ||||||||||
| 756.6 | 841.2 | 1,144.1 | 1,170.4 | 1,282.2 | 1,292.4 | 1,298.8 | 1,316.3 | 1,334.2 | 1,390.2 | |
| Equity | ||||||||||
| 51.7 | 55.3 | 57.8 | 67.0 | 51.1 | 57.5 | 63.9 | 83.4 | 90.9 | 90.6 | |
| 89.5 | 93.3 | 137.6 | 151.1 | 134.5 | 133.1 | 110.2 | 139.8 | 147.4 | 157.5 | |
| Growth | +4.2% | +47.6% | +9.8% | −11.0% | −1.0% | −17.3% | +26.9% | +5.4% | +6.9% | |
| Per share and net cash | ||||||||||
| 4.1 | 4.1 | 5.4 | 5.5 | 5.4 | 5.3 | 5.1 | 5.1 | 5.1 | 5.0 | |
| calc | 21.89 | 22.77 | 25.33 | 27.65 | 24.76 | 25.31 | 21.60 | 27.32 | 28.71 | 31.28 |
Lines marked calc are worked out here from filed figures; point at one for how.