Closing prices at the end of each trading day, from 13 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 | 1.4 | 1.5 | 1.8 | 1.6 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 |
| Growth | +5.8% | +19.0% | −6.8% | −32.0% | −12.8% | −1.7% | +0.3% | −1.1% | −3.2% | |
| Net income | 6.7 | 5.8 | 11.2 | 11.0 | 10.1 | 15.5 | 14.6 | 11.8 | 14.0 | 19.2 |
| Growth | −13.0% | +93.1% | −2.3% | −7.9% | +53.1% | −5.5% | −19.0% | +17.8% | +37.6% | |
| EPS, diluted | 0.98 | 0.83 | 1.45 | 1.45 | 1.35 | 2.05 | 1.92 | 1.55 | 1.81 | 2.47 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 475.6% | 391.3% | 634.8% | 665.3% | 900.9% | 1,582.9% | 1,522.2% | 1,229.8% | 1,465.9% | 2,083.0% |
| Free cash flow margin | 277.4% | 1,028.2% | 1,046.2% | 123.2% | −1,617.6% | 5,846.0% | 2,177.3% | 1,240.8% | 1,105.8% | 1,906.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.1 | 18.4 | 20.0 | 4.8 | −17.0 | 57.9 | 22.1 | 13.0 | 11.6 | 18.7 |
| Capital expenditure | −1.2 | −3.1 | −1.5 | −2.8 | −1.1 | −0.8 | −1.2 | −1.1 | −1.1 | −1.1 |
| Free cash flow | 3.9 | 15.3 | 18.5 | 2.0 | −18.1 | 57.1 | 20.9 | 11.9 | 10.5 | 17.6 |
| Growth | +292.0% | +21.1% | −89.0% | −992.4% | −63.4% | −42.8% | −11.9% | +67.0% | ||
| Buybacks | n/a | n/a | n/a | −5.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −2.1 | −2.5 | −3.0 | −3.3 | −3.6 | −3.6 | −3.9 | −4.2 | −4.4 | −4.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.0 | 30.6 | 32.3 | 47.7 | 65.0 | 69.0 | 37.4 | 94.7 | 149.8 | 161.1 |
| Shareholders’ equity | 81.9 | 105.7 | 112.5 | 120.2 | 136.3 | 141.0 | 118.4 | 131.1 | 144.5 | 167.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 629.8% | 615.4% | 787.1% | 838.6% | 1,123.6% | 2,011.0% | 1,917.8% | 1,561.8% | 1,866.6% | 2,696.2% | |
| 475.6% | 391.3% | 634.8% | 665.3% | 900.9% | 1,582.9% | 1,522.2% | 1,229.8% | 1,465.9% | 2,083.0% | |
| 277.4% | 1,028.2% | 1,046.2% | 123.2% | −1,617.6% | 5,846.0% | 2,177.3% | 1,240.8% | 1,105.8% | 1,906.6% | |
| Spending | ||||||||||
| 88.0% | 206.7% | 82.8% | 169.4% | 97.0% | 83.2% | 127.4% | 111.2% | 115.2% | 120.4% | |
| 24.5% | 36.4% | 19.3% | 20.7% | 19.8% | 21.3% | 20.6% | 21.3% | 21.5% | 22.7% | |
| Returns | ||||||||||
| 8.2% | 5.5% | 10.0% | 9.1% | 7.4% | 11.0% | 12.3% | 9.0% | 9.7% | 11.5% | |
| 0.7% | 0.6% | 1.0% | 0.9% | 0.7% | 1.0% | 0.9% | 0.6% | 0.7% | 0.9% | |
| Balance and payout | ||||||||||
| 91.1% | 89.9% | 89.7% | 89.7% | 90.2% | 91.1% | 92.9% | 92.8% | 92.6% | 91.9% | |
| 31.7% | 42.5% | 27.0% | 30.1% | 35.4% | 23.2% | 26.8% | 35.8% | 31.6% | 24.7% | |
| 54.3% | 16.2% | 16.4% | 440.1% | n/a | 6.3% | 18.7% | 35.4% | 41.9% | 27.0% | |