Closing prices at the end of each trading day, from 18 Jul 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 5.4 | 9.7 | 13.2 | 15.1 | 27.0 | 40.6 | 44.6 | 45.2 | 47.0 |
| Growth | +78.5% | +36.1% | +14.7% | +78.3% | +50.4% | +9.7% | +1.4% | +3.9% | |
| EPS, diluted | 0.59 | 0.91 | 1.08 | 1.24 | 2.16 | 3.01 | 3.27 | 3.26 | 3.06 |
| Growth | +54.2% | +18.7% | +14.8% | +74.2% | +39.4% | +8.6% | −0.3% | −6.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.6 | 14.4 | 13.7 | 19.3 | 29.8 | 67.1 | 191.5 | 259.8 | 254.6 |
| Capital expenditure | −1.1 | −1.1 | −1.2 | −5.4 | −2.6 | −2.8 | −6.2 | −9.9 | −8.4 |
| Free cash flow | 6.6 | 13.3 | 12.5 | 14.0 | 27.3 | 64.3 | 185.3 | 249.9 | 246.1 |
| Growth | +102.0% | −6.0% | +12.1% | +95.2% | +135.8% | +188.4% | +34.9% | −1.5% | |
| Buybacks | −0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 31.1 | 40.3 | 43.9 | 163.1 | 813.2 | 342.1 | 483.1 | 452.5 | 737.0 |
| Shareholders’ equity | 65.7 | 109.2 | 124.2 | 140.2 | 201.2 | 243.5 | 295.0 | 438.7 | 491.0 |
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 | |||||||||
| 31.1 | 40.3 | 43.9 | 163.1 | 813.2 | 342.1 | 483.1 | 452.5 | 737.0 | |
| 13.1 | 13.2 | 13.1 | 17.1 | 17.2 | 18.2 | 22.1 | 27.4 | 29.3 | |
| 805.8 | 952.1 | 1,128.5 | 1,766.1 | 2,635.5 | 3,144.5 | 3,750.0 | 4,121.2 | 4,741.4 | |
| Growth | +18.2% | +18.5% | +56.5% | +49.2% | +19.3% | +19.3% | +9.9% | +15.0% | |
| Liabilities | |||||||||
| 740.0 | 843.0 | 1,004.4 | 1,625.9 | 2,434.3 | 2,901.0 | 3,455.0 | 3,682.5 | 4,250.5 | |
| Equity | |||||||||
| 14.1 | 24.0 | 37.2 | 52.4 | 79.4 | 120.0 | 165.3 | 210.5 | 257.5 | |
| 65.7 | 109.2 | 124.2 | 140.2 | 201.2 | 243.5 | 295.0 | 438.7 | 491.0 | |
| Growth | +66.1% | +13.8% | +12.9% | +43.5% | +21.0% | +21.1% | +48.7% | +11.9% | |
| Per share and net cash | |||||||||
| 8.9 | 11.9 | 11.9 | 12.0 | 12.9 | 13.2 | 13.3 | 14.9 | 15.1 | |
| calc | 7.39 | 9.18 | 10.42 | 11.70 | 15.58 | 18.50 | 22.17 | 29.37 | 32.43 |
Lines marked calc are worked out here from filed figures; point at one for how.