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 | n/a | n/a | n/a | n/a | n/a | n/a | 89.1 | 113.9 | 139.1 | 227.6 |
| Growth | +27.8% | +22.1% | +63.6% | |||||||
| Net income | 6.1 | 6.2 | 7.3 | 7.2 | 15.6 | 22.0 | 23.6 | 21.3 | 26.7 | 28.2 |
| Growth | +1.3% | +18.9% | −2.2% | +117.7% | +41.2% | +7.2% | −10.1% | +25.7% | +5.4% | |
| EPS, diluted | 1.68 | 1.70 | 2.02 | 1.58 | 2.07 | 2.86 | 3.15 | 2.82 | 3.25 | 2.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 26.5% | 18.7% | 19.2% | 12.4% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 48.4% | 37.0% | 32.6% | 11.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.9 | 8.1 | 10.0 | 9.2 | 8.5 | 37.7 | 44.3 | 46.3 | 47.1 | 31.8 |
| Capital expenditure | −1.8 | −1.7 | −4.2 | −0.8 | −1.9 | −2.8 | −1.2 | −4.2 | −1.7 | −6.6 |
| Free cash flow | 9.1 | 6.4 | 5.7 | 8.4 | 6.6 | 34.9 | 43.2 | 42.1 | 45.4 | 25.2 |
| Growth | −29.4% | −10.7% | +46.8% | −21.5% | +427.3% | +23.5% | −2.5% | +7.8% | −44.5% | |
| Buybacks | −0.8 | −0.2 | −0.5 | −0.1 | 0.0 | −7.8 | −0.7 | 0.0 | 0.0 | −2.7 |
| Dividends paid | −2.2 | −2.3 | −2.6 | −5.8 | −6.2 | −7.2 | −7.6 | −7.9 | −9.0 | −16.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.8 | 36.8 | 19.7 | 59.6 | 79.5 | 31.9 | 43.9 | 55.4 | 96.8 | 88.0 |
| Shareholders’ equity | 71.7 | 76.6 | 80.5 | 192.1 | 227.3 | 221.7 | 160.8 | 195.6 | 260.4 | 465.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 31.0% | 22.4% | 23.8% | 15.0% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 26.5% | 18.7% | 19.2% | 12.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 48.4% | 37.0% | 32.6% | 11.1% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 1.3% | 3.7% | 1.2% | 2.9% | |
| 26.2% | 27.9% | 13.6% | 15.3% | 17.3% | 16.8% | 14.5% | 16.8% | 19.2% | 17.6% | |
| Returns | ||||||||||
| 8.5% | 8.1% | 9.1% | 3.7% | 6.9% | 9.9% | 14.7% | 10.9% | 10.3% | 6.1% | |
| 1.0% | 1.0% | 1.1% | 0.5% | 0.8% | 0.9% | 1.0% | 0.8% | 1.0% | 0.6% | |
| Balance and payout | ||||||||||
| 88.2% | 88.2% | 88.0% | 86.1% | 88.2% | 90.6% | 92.9% | 92.4% | 90.4% | 89.4% | |
| 36.6% | 37.7% | 35.2% | 81.1% | 39.5% | 32.7% | 32.1% | 37.2% | 33.7% | 60.2% | |
| 33.2% | 39.3% | 54.0% | 69.7% | 93.2% | 42.9% | 19.1% | 18.8% | 19.9% | 77.9% | |