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 | 1.2 | 1.2 | 1.2 | 1.1 |
| Growth | +3.7% | +2.9% | −7.5% | |||||||
| Net income | 1.2 | −0.4 | 2.5 | 4.6 | 2.7 | 4.5 | 6.9 | 8.5 | 8.2 | 6.0 |
| Growth | −133.6% | +83.4% | −40.7% | +64.4% | +54.2% | +23.6% | −3.7% | −26.7% | ||
| EPS, diluted | 0.19 | −0.07 | 0.37 | 0.67 | 0.40 | 0.66 | 1.06 | 1.33 | 1.33 | 1.00 |
| Growth | −136.8% | +81.1% | −40.3% | +65.0% | +60.6% | +25.5% | +0.0% | −24.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 594.8% | 708.9% | 663.1% | 525.6% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 976.3% | 969.3% | 459.5% | 796.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.2 | 6.8 | 8.1 | 11.3 | 6.1 | 9.8 | 12.5 | 13.1 | 7.8 | 12.3 |
| Capital expenditure | −7.9 | −10.4 | −1.5 | −3.2 | −1.0 | −0.8 | −1.3 | −1.5 | −2.1 | −3.2 |
| Free cash flow | 0.3 | −3.6 | 6.5 | 8.1 | 5.1 | 9.0 | 11.3 | 11.6 | 5.7 | 9.1 |
| Growth | −1,355.5% | +24.8% | −36.8% | +75.2% | +25.1% | +3.0% | −51.2% | +60.5% | ||
| Buybacks | n/a | n/a | n/a | −1.5 | −0.5 | −0.5 | −4.5 | −1.4 | −1.6 | −1.8 |
| Dividends paid | −0.5 | −0.5 | −0.5 | −0.6 | −0.7 | −0.7 | −0.8 | −1.2 | −1.3 | −1.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 23.5 | 27.1 | 49.6 | 57.0 | 94.4 | 61.2 | 30.2 | 50.3 | 47.2 | 73.5 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 10.7 | 10.7 | 10.8 | 10.9 | 10.9 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 50.6 | 19.4 | 39.5 | 36.3 | 62.6 |
| Shareholders’ equity | 76.2 | 76.2 | 79.4 | 84.7 | 86.7 | 90.1 | 85.1 | 90.6 | 98.6 | 105.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.12 | 0.13 | 0.12 | 0.11 | 0.10 |
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 | ||||||||||
| 23.5 | 27.1 | 49.6 | 57.0 | 94.4 | 61.2 | 30.2 | 50.3 | 47.2 | 73.5 | |
| 18.3 | 26.4 | 27.6 | 29.2 | 28.2 | 25.1 | 24.4 | 24.4 | 24.8 | 26.3 | |
| n/a | 0.0 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | |
| 606.9 | 625.6 | 791.9 | 788.7 | 890.5 | 958.3 | 994.7 | 1,072.9 | 1,101.1 | 1,154.8 | |
| Growth | +3.1% | +26.6% | −0.4% | +12.9% | +7.6% | +3.8% | +7.9% | +2.6% | +4.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 10.7 | 10.7 | 10.8 | 10.9 | 10.9 | |
| calc | n/a | n/a | n/a | n/a | n/a | 10.7 | 10.7 | 10.8 | 10.9 | 10.9 |
| 530.7 | 549.4 | 712.5 | 704.0 | 803.8 | 868.2 | 909.5 | 982.3 | 1,002.5 | 1,049.1 | |
| Equity | ||||||||||
| 87.4 | 86.7 | 88.7 | 92.8 | 94.7 | 98.4 | 104.5 | 110.0 | 116.9 | 121.2 | |
| 76.2 | 76.2 | 79.4 | 84.7 | 86.7 | 90.1 | 85.1 | 90.6 | 98.6 | 105.6 | |
| Growth | −0.0% | +4.2% | +6.7% | +2.3% | +3.9% | −5.5% | +6.4% | +8.9% | +7.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 50.6 | 19.4 | 39.5 | 36.3 | 62.6 |
| 6.0 | 6.1 | 6.3 | 6.2 | 6.2 | 6.2 | 5.8 | 5.7 | 5.7 | 5.7 | |
| calc | 12.62 | 12.53 | 12.61 | 13.76 | 14.03 | 14.59 | 14.65 | 15.80 | 17.31 | 18.54 |
Lines marked calc are worked out here from filed figures; point at one for how.