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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 24.5 | 30.6 | 38.8 | 38.8 | 49.1 | 54.9 | 81.5 | 62.9 | 66.6 | 60.0 | |
| Growth | +24.8% | +26.8% | −0.0% | +26.6% | +12.0% | +48.4% | −22.8% | +5.9% | −9.9% | |
| 3.7 | 3.1 | 3.0 | 2.8 | 3.1 | 3.5 | 4.9 | 7.3 | 6.4 | 6.8 | |
| Investment | ||||||||||
| −0.8 | −1.0 | −0.5 | −1.5 | −3.7 | −1.4 | −2.6 | −3.9 | −11.7 | −7.9 | |
| calc | 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% | |
| calc | 0.87 | 1.07 | 1.37 | 1.34 | 1.60 | 1.83 | 2.33 | 1.57 | 1.46 | 1.39 |
| −115.4 | −137.1 | −179.3 | −93.1 | −159.9 | −423.6 | −205.5 | 77.9 | −95.1 | −78.8 | |
| Financing | ||||||||||
| 76.7 | 122.4 | 140.9 | 67.2 | 294.7 | 226.8 | 86.8 | −112.8 | 10.6 | 25.4 | |
| −4.3 | −6.0 | −8.3 | −10.5 | −12.7 | −14.1 | −22.0 | −25.4 | −25.4 | −25.5 | |
| −0.2 | 0.0 | 0.0 | −2.8 | −14.2 | −0.2 | 0.0 | −11.5 | 0.0 | 0.0 | |
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.