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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 10.6 | 11.6 | 13.7 | 17.9 | 14.1 | 13.1 | 14.2 | 14.2 | 6.8 | 17.8 | |
| Growth | +9.8% | +17.7% | +30.8% | −21.2% | −7.3% | +8.4% | +0.6% | −52.6% | +163.8% | |
| 3.1 | 2.5 | 3.0 | 3.7 | 3.3 | 2.4 | 2.7 | 2.7 | 2.4 | 1.8 | |
| Investment | ||||||||||
| −2.5 | −3.8 | −4.4 | −0.0 | −0.3 | −2.4 | −0.5 | −3.3 | −3.3 | −0.7 | |
| calc | 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% | |
| calc | 1.97 | 1.89 | 1.83 | 3.27 | 2.54 | 1.98 | 2.65 | 2.14 | 0.65 | 3.23 |
| −17.5 | −85.9 | 27.5 | −11.0 | −36.9 | −60.1 | −28.3 | −54.7 | −36.4 | −82.6 | |
| Financing | ||||||||||
| 9.9 | 80.6 | −8.4 | 20.0 | 103.5 | 5.8 | −1.8 | 5.0 | 11.0 | 46.9 | |
| −3.6 | −3.6 | −4.5 | −5.2 | −5.2 | −5.2 | −4.9 | −5.1 | −5.1 | −5.1 | |
| −0.0 | n/a | n/a | n/a | n/a | −4.1 | −4.8 | −0.8 | −1.0 | −6.8 | |
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.