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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 0.2 | 0.2 | n/a | n/a | n/a | n/a | n/a |
| Growth | −23.1% | ||||||||
| Net income | 5.1 | 7.1 | 9.0 | 10.3 | 15.4 | 15.6 | 2.3 | −6.6 | −4.2 |
| Growth | +38.8% | +26.9% | +14.7% | +49.1% | +1.5% | −85.4% | −389.3% | ||
| EPS, diluted | 0.46 | 0.68 | 0.91 | 1.07 | 1.63 | 1.71 | 0.26 | −0.75 | −0.48 |
| Growth | +47.8% | +33.8% | +17.6% | +52.3% | +4.9% | −84.8% | −388.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 3,936.2% | 5,875.0% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | n/a | 5,969.9% | 6,498.9% | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.1 | 13.3 | 14.1 | 13.3 | 15.2 | 15.9 | 17.9 | 16.9 | −2.8 |
| Capital expenditure | −1.0 | −2.8 | −0.4 | −1.8 | −6.0 | −2.9 | −1.6 | n/a | n/a |
| Free cash flow | 0.2 | 10.5 | 13.7 | 11.4 | 9.1 | 13.0 | 16.3 | n/a | n/a |
| Growth | +5,763.7% | +30.2% | −16.3% | −20.1% | +42.2% | +25.5% | |||
| Buybacks | −16.5 | −10.0 | −7.8 | −7.4 | −6.0 | −5.4 | −1.1 | −4.1 | 0.0 |
| Dividends paid | 0.0 | −0.3 | −1.4 | −2.2 | −2.5 | −2.8 | −2.7 | −2.6 | −1.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 24.3 | 26.3 | 48.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Total debt | 77.4 | 136.6 | 112.9 | 110.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −53.1 | −110.2 | −64.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 177.7 | 172.3 | 176.9 | 186.4 | 191.0 | 161.6 | 163.3 | 153.9 | 157.3 |
| Debt to equity | 0.44 | 0.79 | 0.64 | 0.59 | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 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 | |||||||||
| 24.3 | 26.3 | 48.7 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 13.2 | 15.3 | 14.3 | 14.8 | 19.8 | 18.1 | 18.0 | 10.1 | 8.5 | |
| 1,087.7 | 1,258.8 | 1,307.3 | 1,654.3 | 1,921.1 | 2,042.1 | 2,201.8 | 2,232.0 | 2,107.9 | |
| Growth | +15.7% | +3.9% | +26.5% | +16.1% | +6.3% | +7.8% | +1.4% | −5.6% | |
| Liabilities | |||||||||
| 77.4 | 136.6 | 112.9 | 110.0 | n/a | n/a | n/a | n/a | n/a | |
| calc | 77.4 | 136.6 | 112.9 | 110.0 | n/a | n/a | n/a | n/a | n/a |
| 910.0 | 1,086.5 | 1,130.5 | 1,468.0 | 1,730.6 | 1,883.8 | 2,038.5 | 2,078.1 | 1,950.6 | |
| Equity | |||||||||
| 77.5 | 81.6 | 86.2 | 92.7 | 103.0 | 114.4 | 107.3 | 97.2 | 91.7 | |
| 177.7 | 172.3 | 176.9 | 186.4 | 191.0 | 161.6 | 163.3 | 153.9 | 157.3 | |
| Growth | −3.1% | +2.7% | +5.4% | +2.5% | −15.4% | +1.1% | −5.8% | +2.2% | |
| Per share and net cash | |||||||||
| calc | −53.1 | −110.2 | −64.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| 11.9 | 11.2 | 10.7 | 10.2 | 10.0 | 9.7 | 9.6 | 9.4 | 9.5 | |
| calc | 14.93 | 15.42 | 16.48 | 18.19 | 19.15 | 16.65 | 16.99 | 16.45 | 16.61 |
Lines marked calc are worked out here from filed figures; point at one for how.