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 | 0.2 | 0.0 | 0.0 | n/a | n/a |
| Growth | −98.7% | −100.0% | ||||||||
| Net income | 6.4 | 7.8 | 9.0 | 9.8 | 11.2 | 11.0 | 14.5 | 9.4 | 15.3 | 8.2 |
| Growth | +22.2% | +15.6% | +8.4% | +14.5% | −1.4% | +31.8% | −35.6% | +64.0% | −46.5% | |
| EPS, diluted | 1.81 | 2.24 | 2.60 | 2.84 | 3.27 | 3.20 | 4.17 | 2.66 | 4.32 | 1.59 |
| Growth | +23.8% | +16.1% | +9.2% | +15.1% | −2.1% | +30.3% | −36.2% | +62.4% | −63.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | 4,669.9% | 484,033.3% | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | 6,753.8% | 432,533.3% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.7 | 9.4 | −1.5 | 11.3 | 11.0 | 16.5 | 13.8 | 6.9 | 18.8 | 25.8 |
| Capital expenditure | −0.3 | −0.4 | −0.4 | −1.3 | −0.5 | −0.5 | −0.8 | −1.1 | −1.0 | −1.4 |
| Free cash flow | 9.4 | 9.0 | −2.0 | 10.0 | 10.6 | 15.9 | 13.0 | 5.8 | 17.7 | 24.3 |
| Growth | −4.7% | −121.7% | +5.1% | +51.1% | −18.6% | −55.3% | +205.7% | +37.2% | ||
| Dividends paid | −2.4 | −2.7 | −2.8 | −3.0 | −3.2 | −3.3 | −3.8 | −4.2 | −4.3 | −6.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.3 | 35.8 | 18.4 | 33.7 | 79.9 | 64.1 | 66.9 | 138.4 | 193.2 | 217.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 69.6 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 147.6 |
| Shareholders’ equity | 79.4 | 83.8 | 87.6 | 96.3 | 105.1 | 110.3 | 101.7 | 108.4 | 119.0 | 188.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.37 |
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 | ||||||||||
| 35.3 | 35.8 | 18.4 | 33.7 | 79.9 | 64.1 | 66.9 | 138.4 | 193.2 | 217.2 | |
| 20.2 | 19.6 | 19.1 | 19.3 | 18.7 | 18.2 | 18.1 | 18.1 | 14.3 | 14.9 | |
| 700.1 | 765.8 | 799.6 | 877.3 | 1,130.2 | 1,303.0 | 1,616.7 | 1,825.6 | 1,866.2 | 1,888.6 | |
| Growth | +9.4% | +4.4% | +9.7% | +28.8% | +15.3% | +24.1% | +12.9% | +2.2% | +1.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 69.6 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 69.6 |
| 620.7 | 681.9 | 712.0 | 781.0 | 1,025.1 | 1,192.8 | 1,515.0 | 1,717.2 | 1,747.2 | 1,699.8 | |
| Equity | ||||||||||
| 58.2 | 62.8 | 68.6 | 74.9 | 82.5 | 89.8 | 100.3 | 103.4 | 114.0 | 116.1 | |
| 79.4 | 83.8 | 87.6 | 96.3 | 105.1 | 110.3 | 101.7 | 108.4 | 119.0 | 188.8 | |
| Growth | +5.5% | +4.5% | +10.0% | +9.1% | +5.0% | −7.8% | +6.5% | +9.8% | +58.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 147.6 |
| 3.5 | 3.5 | 3.5 | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 5.4 | |
| calc | 22.84 | 24.18 | 25.32 | 28.08 | 30.86 | 31.93 | 29.15 | 30.53 | 33.52 | 35.14 |
Lines marked calc are worked out here from filed figures; point at one for how.