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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | 1.6 | 1.4 | 1.5 | 1.6 | 1.8 |
| Growth | −9.8% | +2.9% | +6.1% | +13.9% | |||||
| Net income | 7.7 | 10.9 | 15.8 | 15.5 | 21.9 | 25.0 | 3.8 | 15.1 | 22.1 |
| Growth | +41.3% | +45.6% | −2.1% | +41.5% | +13.9% | −84.7% | +294.1% | +46.4% | |
| EPS, diluted | 0.67 | 0.85 | 1.07 | 1.10 | 1.20 | 1.35 | 0.21 | 0.82 | 1.21 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | 1,381.2% | 1,744.7% | 259.3% | 963.2% | 1,238.5% |
| Free cash flow margin | n/a | n/a | n/a | n/a | 1,194.0% | 1,552.1% | 1,089.3% | 1,156.7% | 1,337.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.5 | 13.3 | 19.4 | 14.9 | 19.4 | 22.4 | 16.3 | 18.2 | 23.9 |
| Capital expenditure | −0.5 | −0.7 | −0.3 | −0.4 | −0.5 | −0.2 | −0.2 | −0.1 | −0.0 |
| Free cash flow | 10.0 | 12.6 | 19.1 | 14.5 | 19.0 | 22.2 | 16.1 | 18.1 | 23.8 |
| Growth | +26.1% | +51.7% | −24.1% | +30.7% | +17.2% | −27.8% | +12.7% | +31.6% | |
| Buybacks | n/a | n/a | n/a | −7.3 | 0.0 | −0.7 | −1.5 | 0.0 | −6.7 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −2.2 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.4 | 9.4 | 14.9 | 20.8 | 24.6 | 7.3 | 8.0 | 8.2 | 5.7 |
| Shareholders’ equity | 98.3 | 158.3 | 179.1 | 189.5 | 209.8 | 202.4 | 217.1 | 235.4 | 253.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| n/a | n/a | n/a | n/a | 1,776.4% | 2,164.0% | 287.1% | 1,425.6% | 1,586.0% | |
| n/a | n/a | n/a | n/a | 1,381.2% | 1,744.7% | 259.3% | 963.2% | 1,238.5% | |
| n/a | n/a | n/a | n/a | 1,194.0% | 1,552.1% | 1,089.3% | 1,156.7% | 1,337.0% | |
| Spending | |||||||||
| n/a | n/a | n/a | n/a | 30.5% | 11.6% | 14.4% | 9.0% | 2.6% | |
| 47.1% | 17.1% | 20.9% | 21.1% | 22.2% | 19.4% | 9.7% | 32.4% | 21.9% | |
| Returns | |||||||||
| 7.8% | 6.9% | 8.8% | 8.2% | 10.5% | 12.3% | 1.8% | 6.4% | 8.7% | |
| 0.7% | 0.8% | 1.0% | 0.9% | 1.0% | 1.1% | 0.2% | 0.7% | 1.0% | |
| Balance and payout | |||||||||
| 90.7% | 88.3% | 88.4% | 89.6% | 90.5% | 91.4% | 90.1% | 89.3% | 88.9% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 9.8% | |
| n/a | n/a | n/a | 50.2% | 0.0% | 3.3% | 9.1% | 0.0% | 37.1% | |