Closing prices at the end of each trading day, from 27 Jun 2017. 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.8 | 3.6 | 8.7 | 14.1 | 12.6 | 17.9 | 28.5 | 41.0 | 43.7 | 50.8 |
| Growth | +29.1% | +139.7% | +61.9% | −10.8% | +42.1% | +59.1% | +43.8% | +6.5% | +16.4% | |
| EPS, diluted | 0.55 | 0.58 | 1.13 | 1.82 | 1.65 | 2.26 | 3.47 | 4.91 | 5.14 | 5.87 |
| Growth | +5.5% | +94.8% | +61.1% | −9.3% | +37.0% | +53.5% | +41.5% | +4.7% | +14.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.3 | 4.0 | 10.1 | 16.3 | 15.6 | 30.1 | 38.8 | 42.4 | 42.2 | 59.8 |
| Capital expenditure | −2.7 | −0.2 | −0.6 | −0.6 | −0.8 | −1.0 | −0.1 | −0.6 | −0.7 | −3.2 |
| Free cash flow | 3.7 | 3.8 | 9.5 | 15.7 | 14.8 | 29.1 | 38.7 | 41.8 | 41.5 | 56.7 |
| Growth | +3.7% | +151.9% | +64.1% | −5.3% | +95.9% | +33.2% | +7.9% | −0.7% | +36.6% | |
| Buybacks | n/a | n/a | n/a | n/a | −0.6 | n/a | n/a | −0.3 | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | −2.1 | −3.7 | −4.8 | −5.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 43.0 | 43.1 | 30.6 | 61.8 | 65.2 | 149.2 | 164.1 | 165.2 | 126.3 | 235.9 |
| Shareholders’ equity | 52.2 | 83.4 | 92.8 | 111.1 | 126.1 | 143.7 | 157.6 | 198.6 | 237.1 | 289.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 6.3 | 4.0 | 10.1 | 16.3 | 15.6 | 30.1 | 38.8 | 42.4 | 42.2 | 59.8 | |
| Growth | −37.0% | +154.1% | +61.3% | −4.4% | +92.9% | +29.0% | +9.3% | −0.4% | +41.8% | |
| 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.9 | 1.2 | |
| Investment | ||||||||||
| −2.7 | −0.2 | −0.6 | −0.6 | −0.8 | −1.0 | −0.1 | −0.6 | −0.7 | −3.2 | |
| calc | 3.7 | 3.8 | 9.5 | 15.7 | 14.8 | 29.1 | 38.7 | 41.8 | 41.5 | 56.7 |
| Growth | +3.7% | +151.9% | +64.1% | −5.3% | +95.9% | +33.2% | +7.9% | −0.7% | +36.6% | |
| calc | 0.73 | 0.61 | 1.23 | 2.01 | 1.94 | 3.66 | 4.71 | 5.01 | 4.89 | 6.54 |
| −65.6 | −108.8 | −142.7 | −97.3 | −135.4 | −170.5 | −221.5 | −215.4 | −308.3 | −362.1 | |
| Financing | ||||||||||
| 69.1 | 104.9 | 120.1 | 112.2 | 123.2 | 224.4 | 197.7 | 174.1 | 227.2 | 411.8 | |
| n/a | n/a | n/a | n/a | n/a | n/a | −2.1 | −3.7 | −4.8 | −5.9 | |
| n/a | n/a | n/a | n/a | −0.6 | n/a | n/a | −0.3 | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.