Closing prices at the end of each trading day, from 19 Oct 2021. 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 | 56.2 | 57.2 | 82.3 | 3.2 | 4.3 | 4.8 | 9.7 | 17.0 | 22.8 | 29.6 |
| Growth | +1.7% | +43.8% | −96.1% | +35.7% | +10.7% | +102.9% | +76.3% | +34.2% | +29.7% | |
| Net income | 30.0 | 33.8 | 52.8 | 83.9 | 54.7 | 25.7 | 14.4 | 145.2 | 95.9 | 82.3 |
| Growth | +12.6% | +56.4% | +58.9% | −34.8% | −53.1% | −43.9% | +906.3% | −34.0% | −14.2% | |
| EPS, diluted | 0.95 | 1.06 | 1.44 | 1.60 | 0.90 | −0.18 | −0.38 | 1.42 | 0.82 | 0.64 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 53.3% | 59.0% | 64.2% | 2,648.3% | 1,273.5% | 540.1% | 149.5% | 853.2% | 419.6% | 277.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 35.0 | 8.4 | 7.1 | 45.4 | 115.3 | 146.5 | 152.5 | 197.4 | 57.2 | 291.9 |
| Buybacks | −19.0 | −20.5 | −15.1 | −13.8 | −10.3 | −11.4 | −16.6 | −12.5 | −4.9 | −14.4 |
| Dividends paid | −40.3 | −38.8 | −37.0 | −60.6 | −49.8 | −68.0 | −139.4 | −144.3 | −144.9 | −145.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 118.0 | 83.7 | 191.4 | 87.2 | 82.1 | 154.9 | 179.3 | 337.6 | 184.4 | 167.3 |
| Shareholders’ equity | 633.7 | 610.3 | 733.2 | 816.8 | 798.4 | 1,705.6 | 1,563.0 | 1,559.1 | 1,512.6 | 1,441.5 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 35.0 | 8.4 | 7.1 | 45.4 | 115.3 | 146.5 | 152.5 | 197.4 | 57.2 | 291.9 | |
| Growth | −76.1% | −15.0% | +539.2% | +154.2% | +27.0% | +4.1% | +29.4% | −71.0% | +410.1% | |
| n/a | n/a | n/a | 0.0 | 2.2 | 2.1 | 5.3 | 8.4 | 5.6 | 9.6 | |
| Investment | ||||||||||
| 139.4 | −332.8 | −855.8 | −969.2 | 240.7 | 1,068.7 | 3,097.3 | 380.8 | −155.5 | 380.8 | |
| Financing | ||||||||||
| −71.5 | 293.0 | 961.4 | 828.6 | −373.0 | −1,139.2 | −3,227.5 | −425.0 | −48.6 | −684.4 | |
| −40.3 | −38.8 | −37.0 | −60.6 | −49.8 | −68.0 | −139.4 | −144.3 | −144.9 | −145.6 | |
| −19.0 | −20.5 | −15.1 | −13.8 | −10.3 | −11.4 | −16.6 | −12.5 | −4.9 | −14.4 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.