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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 34.8 | 28.3 | −27.2 | 5.5 | 132.1 | 51.4 | 47.4 | 34.9 | 69.7 | |
| Growth | −18.7% | −196.1% | +2,320.3% | −61.1% | −7.7% | −26.3% | +99.6% | ||
| Investment | |||||||||
| −1.4 | −1.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 33.4 | 26.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −20.4% | ||||||||
| calc | 2.92 | 2.13 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| −133.4 | −109.3 | −188.0 | −385.5 | −238.2 | −198.5 | −130.8 | −270.0 | −350.9 | |
| Financing | |||||||||
| 112.7 | 63.4 | 295.3 | 412.1 | 142.6 | 44.1 | 57.0 | 386.4 | 331.4 | |
| n/a | n/a | n/a | 0.0 | −1.4 | −3.1 | −3.9 | −5.3 | −7.3 | |
| −0.5 | −0.0 | −0.4 | −3.7 | 0.0 | 0.0 | −8.8 | −1.4 | −11.7 | |
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.