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 | 13.3 | 13.6 | 15.3 | 17.8 | 16.9 | 19.6 | 24.5 | 30.4 | 19.1 | 19.0 |
| Growth | +2.5% | +12.3% | +16.1% | −4.7% | +15.9% | +25.0% | +24.1% | −37.2% | −0.5% | |
| Net income | 17.2 | 15.9 | 14.1 | 33.9 | 32.2 | 40.5 | 39.4 | 43.0 | 31.7 | 46.2 |
| Growth | −7.8% | −10.9% | +139.6% | −5.0% | +26.0% | −2.8% | +9.0% | −26.3% | +45.9% | |
| EPS, diluted | 1.57 | 1.28 | 1.02 | 2.01 | 2.00 | 2.63 | 2.60 | 2.73 | 2.01 | 2.64 |
| Growth | −18.5% | −20.3% | +97.1% | −0.5% | +31.5% | −1.1% | +5.0% | −26.4% | +31.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 129.4% | 116.4% | 92.3% | 190.5% | 190.0% | 206.5% | 160.7% | 141.1% | 165.7% | 242.9% |
| Free cash flow margin | 114.8% | 145.2% | 118.5% | 200.2% | 181.0% | 197.8% | 76.1% | 194.7% | 230.4% | 221.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.7 | 20.8 | 19.6 | 38.8 | 32.7 | 40.8 | 25.2 | 62.7 | 48.2 | 43.3 |
| Capital expenditure | −2.4 | −1.0 | −1.5 | −3.2 | −2.0 | −1.9 | −6.5 | −3.4 | −4.2 | −1.2 |
| Free cash flow | 15.3 | 19.8 | 18.2 | 35.6 | 30.7 | 38.8 | 18.7 | 59.3 | 44.1 | 42.1 |
| Growth | +29.7% | −8.3% | +96.1% | −13.8% | +26.6% | −51.9% | +217.4% | −25.7% | −4.4% | |
| Buybacks | n/a | −0.0 | n/a | −3.9 | −13.5 | −22.3 | −16.9 | −1.6 | −0.2 | −0.2 |
| Dividends paid | −3.3 | −3.7 | −4.7 | −7.2 | −7.1 | −8.0 | −8.5 | −9.6 | −10.1 | −11.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 40.5 | 41.8 | 46.6 | 137.0 | 264.2 | 43.4 | 60.4 | 63.2 | 77.3 |
| Shareholders’ equity | 137.6 | 184.5 | 298.9 | 330.1 | 350.1 | 355.2 | 328.8 | 372.0 | 388.5 | 543.5 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| n/a | 40.5 | 41.8 | 46.6 | 137.0 | 264.2 | 43.4 | 60.4 | 63.2 | 77.3 | |
| 17.9 | 17.6 | 22.0 | 22.9 | 22.6 | 22.4 | 64.0 | 56.8 | 47.2 | 40.6 | |
| 27.1 | 27.1 | 76.9 | 76.9 | 76.9 | 76.9 | 125.7 | 125.5 | 125.5 | 130.4 | |
| 1,377.3 | 1,525.9 | 2,139.0 | 2,309.6 | 2,768.9 | 3,012.9 | 3,639.4 | 3,861.4 | 4,098.5 | 4,336.5 | |
| Growth | +10.8% | +40.2% | +8.0% | +19.9% | +8.8% | +20.8% | +6.1% | +6.1% | +5.8% | |
| Liabilities | ||||||||||
| 1,239.6 | 1,341.4 | 1,840.1 | 1,979.4 | 2,418.8 | 2,657.7 | 3,304.6 | 3,489.4 | 3,710.0 | 3,793.0 | |
| Equity | ||||||||||
| 19.3 | 31.7 | 41.3 | 68.0 | 93.0 | 125.6 | 156.5 | 183.8 | 205.4 | 239.8 | |
| 137.6 | 184.5 | 298.9 | 330.1 | 350.1 | 355.2 | 328.8 | 372.0 | 388.5 | 543.5 | |
| Growth | +34.0% | +62.0% | +10.4% | +6.1% | +1.5% | −7.4% | +13.2% | +4.4% | +39.9% | |
| Per share and net cash | ||||||||||
| 10.1 | 10.2 | 15.6 | 16.5 | 15.8 | 14.9 | 15.7 | 15.7 | 15.5 | 20.7 | |
| calc | 13.66 | 18.07 | 19.16 | 19.96 | 22.09 | 23.86 | 20.91 | 23.71 | 25.10 | 26.21 |
Lines marked calc are worked out here from filed figures; point at one for how.