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 | 186.3 | 255.2 | 269.4 | 279.9 |
| Growth | +37.0% | +5.6% | +3.9% | |||||||
| Net income | 20.6 | 22.7 | 32.6 | 35.8 | 41.9 | 51.8 | 60.6 | 49.9 | 45.9 | 54.6 |
| Growth | +10.5% | +43.4% | +9.8% | +17.1% | +23.8% | +16.9% | −17.6% | −8.0% | +18.8% | |
| EPS, diluted | 0.76 | 0.82 | 1.16 | 1.28 | 1.47 | 1.77 | 1.79 | 1.33 | 1.22 | 1.45 |
| Growth | +7.9% | +41.5% | +10.3% | +14.8% | +20.4% | +1.1% | −25.7% | −8.3% | +18.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 32.5% | 19.6% | 17.1% | 19.5% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 42.4% | 23.1% | 20.4% | 18.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.5 | 30.6 | 38.8 | 38.8 | 49.1 | 54.9 | 81.5 | 62.9 | 66.6 | 60.0 |
| Capital expenditure | −0.8 | −1.0 | −0.5 | −1.5 | −3.7 | −1.4 | −2.6 | −3.9 | −11.7 | −7.9 |
| Free cash flow | 23.7 | 29.6 | 38.3 | 37.3 | 45.4 | 53.6 | 78.9 | 59.0 | 54.9 | 52.2 |
| Growth | +24.9% | +29.4% | −2.6% | +21.6% | +18.0% | +47.4% | −25.2% | −7.0% | −5.0% | |
| Buybacks | −0.2 | 0.0 | 0.0 | −2.8 | −14.2 | −0.2 | 0.0 | −11.5 | 0.0 | 0.0 |
| Dividends paid | −4.3 | −6.0 | −8.3 | −10.5 | −12.7 | −14.1 | −22.0 | −25.4 | −25.4 | −25.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total debt | 15.0 | 7.0 | 6.0 | 45.1 | 76.4 | 87.8 | 88.2 | 88.7 | 86.2 | 86.7 |
| Shareholders’ equity | 213.2 | 242.1 | 262.3 | 299.3 | 350.1 | 472.4 | 292.3 | 404.4 | 406.0 | 485.7 |
| Debt to equity | 0.07 | 0.03 | 0.02 | 0.15 | 0.22 | 0.19 | 0.30 | 0.22 | 0.21 | 0.18 |
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 | ||||||||||
| 23.2 | 22.3 | 21.2 | 23.8 | 25.6 | 37.5 | 30.8 | 44.4 | 52.3 | 56.9 | |
| 37.2 | 38.2 | 38.2 | 38.2 | 45.8 | 94.2 | 94.6 | 167.4 | 167.5 | 167.5 | |
| 1,966.1 | 2,159.1 | 2,328.9 | 2,449.2 | 3,071.1 | 4,142.7 | 4,082.2 | 5,078.4 | 5,118.9 | 5,245.9 | |
| Growth | +9.8% | +7.9% | +5.2% | +25.4% | +34.9% | −1.5% | +24.4% | +0.8% | +2.5% | |
| Liabilities | ||||||||||
| 15.0 | 7.0 | 6.0 | 45.1 | 76.4 | 87.8 | 88.2 | 88.7 | 86.2 | 86.7 | |
| calc | 15.0 | 7.0 | 6.0 | 45.1 | 76.4 | 87.8 | 88.2 | 88.7 | 86.2 | 86.7 |
| 1,752.9 | 1,917.0 | 2,066.5 | 2,149.8 | 2,721.1 | 3,670.3 | 3,789.9 | 4,673.9 | 4,712.9 | 4,760.1 | |
| Equity | ||||||||||
| 42.5 | 59.2 | 83.6 | 108.9 | 138.1 | 173.9 | 212.4 | 236.8 | 257.2 | 286.2 | |
| 213.2 | 242.1 | 262.3 | 299.3 | 350.1 | 472.4 | 292.3 | 404.4 | 406.0 | 485.7 | |
| Growth | +13.5% | +8.4% | +14.1% | +17.0% | +34.9% | −38.1% | +38.4% | +0.4% | +19.6% | |
| Per share and net cash | ||||||||||
| 27.0 | 27.6 | 27.8 | 28.5 | 28.3 | 33.9 | 34.1 | 37.5 | 37.6 | 37.7 | |
| calc | 7.88 | 8.79 | 9.44 | 10.49 | 12.38 | 13.94 | 8.58 | 10.78 | 10.80 | 12.90 |
Lines marked calc are worked out here from filed figures; point at one for how.