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 | 25.2 | 37.3 | 48.6 | 60.8 | 75.7 | 90.6 | 97.7 | 112.8 | 115.8 | 121.2 |
| Growth | +47.9% | +30.3% | +25.3% | +24.4% | +19.7% | +7.8% | +15.5% | +2.6% | +4.7% | |
| Net income | 2.7 | 3.5 | 4.4 | 8.4 | 19.1 | 22.5 | 22.0 | 7.7 | −3.2 | 5.1 |
| Growth | +29.0% | +25.4% | +90.2% | +127.8% | +17.9% | −2.1% | −65.0% | −141.2% | ||
| EPS, diluted | 0.24 | 0.19 | 0.19 | 0.37 | 0.80 | 0.87 | 0.81 | 0.20 | −0.23 | 0.08 |
| Growth | −20.8% | +0.0% | +94.7% | +116.2% | +8.7% | −6.9% | −75.3% | −215.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 10.8% | 9.4% | 9.1% | 13.8% | 25.2% | 24.8% | 22.5% | 6.8% | −2.7% | 4.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.9 | 22.1 | 24.4 | 32.4 | 48.4 | 56.3 | 60.3 | 61.4 | 58.9 | 56.4 |
| Dividends paid | −17.8 | −24.4 | −29.4 | −31.9 | −38.0 | −42.4 | −44.5 | −48.1 | −51.7 | −53.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.6 | 2.1 | 2.0 | 1.7 | 2.5 | 2.4 | 11.2 | 3.5 | 4.4 | 3.3 |
| Total debt | 51.0 | 93.4 | 147.8 | 194.2 | 212.4 | 265.6 | 353.0 | 403.3 | 486.0 | 532.2 |
| Net cash (debt) | −49.4 | −91.2 | −145.8 | −192.5 | −209.9 | −263.3 | −341.8 | −399.8 | −481.6 | −528.9 |
| Shareholders’ equity | 194.0 | 283.4 | 271.7 | 353.4 | 429.9 | 462.1 | 496.8 | 513.3 | 476.0 | 429.4 |
| Debt to equity | 0.26 | 0.33 | 0.54 | 0.55 | 0.49 | 0.57 | 0.71 | 0.79 | 1.02 | 1.24 |
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 | ||||||||||
| 1.6 | 2.1 | 2.0 | 1.7 | 2.5 | 2.4 | 11.2 | 3.5 | 4.4 | 3.3 | |
| 251.5 | 385.8 | 426.6 | 562.5 | 668.4 | 754.2 | 876.4 | 945.4 | 992.6 | 990.8 | |
| Growth | +53.4% | +10.6% | +31.9% | +18.8% | +12.8% | +16.2% | +7.9% | +5.0% | −0.2% | |
| Liabilities | ||||||||||
| 51.0 | 93.4 | 147.8 | 194.2 | 212.4 | 265.6 | 353.0 | 403.3 | 486.0 | 532.2 | |
| calc | 51.0 | 93.4 | 147.8 | 194.2 | 212.4 | 265.6 | 353.0 | 403.3 | 486.0 | 532.2 |
| 57.5 | 102.4 | 154.9 | 209.1 | 238.5 | 292.1 | 379.6 | 432.2 | 516.6 | 561.4 | |
| Equity | ||||||||||
| 194.0 | 283.4 | 271.7 | 353.4 | 429.9 | 462.1 | 496.8 | 513.3 | 476.0 | 429.4 | |
| Growth | +46.1% | −4.1% | +30.1% | +21.6% | +7.5% | +7.5% | +3.3% | −7.3% | −9.8% | |
| Per share and net cash | ||||||||||
| calc | −49.4 | −91.2 | −145.8 | −192.5 | −209.9 | −263.3 | −341.8 | −399.8 | −481.6 | −528.9 |
| 13.0 | 18.1 | 18.6 | 21.4 | 23.9 | 25.0 | 25.9 | 27.6 | 28.2 | 28.5 | |
| calc | 14.94 | 15.67 | 14.58 | 16.51 | 18.00 | 18.50 | 19.18 | 18.59 | 16.85 | 15.08 |
Lines marked calc are worked out here from filed figures; point at one for how.