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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 7.2 | 7.7 | 7.8 | 7.5 | 9.0 | 10.1 | 10.2 | 14.2 | 14.3 |
| Growth | +7.4% | +1.2% | −4.1% | +20.4% | +11.6% | +1.7% | +38.5% | +0.8% | ||
| Net income | 5.9 | 6.4 | 10.1 | 9.6 | 8.9 | 10.4 | 16.8 | 9.6 | 7.0 | 17.7 |
| Growth | +9.2% | +57.2% | −5.7% | −7.3% | +16.9% | +62.1% | −42.7% | −27.6% | +154.1% | |
| EPS, diluted | 1.20 | 1.30 | 2.04 | 1.92 | 1.82 | 1.86 | 2.68 | 1.53 | 1.00 | 1.96 |
| Growth | +8.3% | +56.9% | −5.9% | −5.2% | +2.2% | +44.1% | −42.9% | −34.6% | +96.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 89.7% | 131.3% | 122.4% | 118.2% | 114.9% | 166.8% | 94.0% | 49.1% | 123.9% |
| Free cash flow margin | n/a | 76.5% | 158.3% | 138.6% | 189.3% | 78.0% | 254.2% | 141.9% | −179.8% | 146.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.0 | 6.6 | 13.8 | 11.9 | 15.1 | 7.9 | 26.8 | 16.4 | −22.2 | 25.1 |
| Capital expenditure | −1.0 | −1.1 | −1.5 | −1.0 | −0.9 | −0.8 | −1.2 | −1.9 | −3.3 | −4.2 |
| Free cash flow | 8.0 | 5.5 | 12.2 | 10.8 | 14.2 | 7.0 | 25.6 | 14.5 | −25.5 | 20.9 |
| Growth | −31.1% | +122.2% | −11.4% | +31.1% | −50.4% | +263.9% | −43.2% | −275.6% | ||
| Buybacks | n/a | 0.0 | −0.0 | n/a | n/a | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −0.6 | −0.6 | −0.9 | −1.7 | −2.0 | −2.5 | −3.3 | −3.6 | −4.0 | −5.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 41.1 | 40.0 | 28.6 | 45.8 | n/a | n/a | n/a | 87.2 | 162.9 | 160.9 |
| Shareholders’ equity | 52.2 | 58.2 | 66.7 | 77.2 | 84.9 | 117.0 | 108.4 | 116.3 | 166.5 | 186.2 |
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 | ||||||||||
| 41.1 | 40.0 | 28.6 | 45.8 | n/a | n/a | n/a | 87.2 | 162.9 | 160.9 | |
| 20.8 | 19.9 | 20.1 | 19.7 | 19.3 | 22.4 | 21.9 | 22.1 | 34.8 | 34.6 | |
| n/a | n/a | n/a | n/a | 0.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | |
| 716.0 | 739.1 | 753.0 | 800.0 | 950.9 | 1,389.4 | 1,369.4 | 1,419.3 | 2,010.3 | 2,038.0 | |
| Growth | +3.2% | +1.9% | +6.3% | +18.9% | +46.1% | −1.4% | +3.6% | +41.6% | +1.4% | |
| Liabilities | ||||||||||
| 663.8 | 681.0 | 686.3 | 722.8 | 866.0 | 1,272.4 | 1,261.0 | 1,303.0 | 1,843.8 | 1,851.8 | |
| Equity | ||||||||||
| 39.8 | 45.7 | 54.8 | 62.6 | 69.3 | 77.0 | 90.3 | 94.2 | 96.9 | 108.9 | |
| 52.2 | 58.2 | 66.7 | 77.2 | 84.9 | 117.0 | 108.4 | 116.3 | 166.5 | 186.2 | |
| Growth | +11.5% | +14.7% | +15.8% | +10.0% | +37.8% | −7.4% | +7.3% | +43.2% | +11.8% | |
| Per share and net cash | ||||||||||
| 4.9 | 4.9 | 5.0 | 5.0 | 4.9 | 6.2 | 6.3 | 6.3 | 9.0 | 9.0 | |
| calc | 10.58 | 11.76 | 13.45 | 15.54 | 17.47 | 18.79 | 17.30 | 18.56 | 18.56 | 20.63 |
Lines marked calc are worked out here from filed figures; point at one for how.