Closing prices at the end of each trading day, from 26 Sep 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating income | n/a | n/a | n/a | n/a | n/a | −4.5 | −4.6 | −3.7 | n/a |
| Net income | 7.1 | 12.8 | 16.9 | 25.8 | 40.0 | 41.8 | 35.9 | 31.0 | 57.2 |
| Growth | +79.6% | +32.3% | +52.8% | +54.8% | +4.6% | −14.2% | −13.7% | +84.6% | |
| EPS, diluted | 0.62 | 1.02 | 1.21 | 1.87 | 2.84 | 2.91 | 2.55 | 2.12 | 3.41 |
| Growth | +64.5% | +18.6% | +54.5% | +51.9% | +2.5% | −12.4% | −16.9% | +60.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 34.8 | 28.3 | −27.2 | 5.5 | 132.1 | 51.4 | 47.4 | 34.9 | 69.7 |
| Capital expenditure | −1.4 | −1.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 33.4 | 26.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −20.4% | ||||||||
| Buybacks | −0.5 | −0.0 | −0.4 | −3.7 | 0.0 | 0.0 | −8.8 | −1.4 | −11.7 |
| Dividends paid | n/a | n/a | n/a | 0.0 | −1.4 | −3.1 | −3.9 | −5.3 | −7.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 52.3 | 34.7 | 114.8 | 146.9 | 183.4 | 80.4 | 54.0 | 205.3 | 255.6 |
| Shareholders’ equity | 80.1 | 114.6 | 133.3 | 159.3 | 197.9 | 224.0 | 254.9 | 355.1 | 401.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 52.3 | 34.7 | 114.8 | 146.9 | 183.4 | 80.4 | 54.0 | 205.3 | 255.6 | |
| 2.6 | 3.0 | 6.1 | 4.5 | 3.3 | 3.4 | 5.1 | 15.5 | 15.1 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 21.1 | 26.0 | |
| 1,026.0 | 1,105.1 | 1,427.6 | 1,876.6 | 2,055.3 | 2,123.7 | 2,226.2 | 3,206.9 | 3,606.2 | |
| Growth | +7.7% | +29.2% | +31.5% | +9.5% | +3.3% | +4.8% | +44.1% | +12.5% | |
| Liabilities | |||||||||
| 945.9 | 990.5 | 1,294.3 | 1,717.3 | 1,857.4 | 1,899.6 | 1,971.3 | 2,851.8 | 3,204.5 | |
| Equity | |||||||||
| 53.2 | 65.7 | 81.6 | 106.9 | 144.5 | 182.4 | 213.3 | 242.9 | 292.7 | |
| 80.1 | 114.6 | 133.3 | 159.3 | 197.9 | 224.0 | 254.9 | 355.1 | 401.8 | |
| Growth | +43.0% | +16.4% | +19.5% | +24.2% | +13.2% | +13.8% | +39.3% | +13.1% | |
| Per share and net cash | |||||||||
| 11.5 | 13.7 | 13.9 | 13.8 | 14.0 | 14.1 | 13.9 | 16.7 | 16.4 | |
| calc | 6.94 | 8.38 | 9.60 | 11.58 | 14.17 | 15.84 | 18.31 | 21.31 | 24.54 |
Lines marked calc are worked out here from filed figures; point at one for how.