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 | 27.1 | 26.0 | 24.0 | 29.1 | 31.6 | 32.9 | 32.0 | 32.1 |
| Growth | −4.3% | −7.4% | +21.1% | +8.7% | +4.0% | −2.8% | +0.3% | |||
| Net income | 22.8 | 20.5 | 39.8 | 46.4 | 56.2 | 62.9 | 63.4 | 59.1 | 66.8 | 68.5 |
| Growth | −10.1% | +94.6% | +16.6% | +20.9% | +12.0% | +0.7% | −6.8% | +13.1% | +2.6% | |
| EPS, diluted | 1.05 | 0.95 | 1.68 | 2.00 | 2.53 | 2.88 | 2.97 | 2.79 | 3.16 | 3.27 |
| Growth | −9.5% | +76.8% | +19.0% | +26.5% | +13.8% | +3.1% | −6.1% | +13.3% | +3.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 146.9% | 178.9% | 233.7% | 216.1% | 200.2% | 179.5% | 208.9% | 213.7% |
| Free cash flow margin | n/a | n/a | 151.4% | 113.9% | 226.0% | 358.5% | 281.1% | 211.4% | 172.6% | 218.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 23.7 | 38.6 | 44.9 | 34.5 | 58.7 | 110.2 | 94.6 | 75.6 | 63.2 | 76.7 |
| Capital expenditure | −3.5 | −4.2 | −3.9 | −4.9 | −4.4 | −5.8 | −5.7 | −6.0 | −8.0 | −6.5 |
| Free cash flow | 20.2 | 34.4 | 41.1 | 29.6 | 54.3 | 104.3 | 89.0 | 69.6 | 55.2 | 70.2 |
| Growth | +69.7% | +19.5% | −28.0% | +83.7% | +92.1% | −14.7% | −21.8% | −20.6% | +27.1% | |
| Buybacks | −16.9 | 0.0 | −12.7 | −26.3 | −14.2 | −17.3 | −4.0 | −5.2 | 0.0 | −12.4 |
| Dividends paid | −7.3 | −9.0 | −14.1 | −16.6 | −17.6 | −18.2 | −18.6 | −19.3 | −20.0 | −21.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 83.2 | 54.7 | 70.2 | 65.3 | 118.7 | 109.5 | 74.4 | 169.8 | 119.9 | 138.4 |
| Shareholders’ equity | 249.3 | 264.9 | 339.0 | 350.2 | 389.5 | 398.5 | 347.6 | 404.4 | 454.7 | 503.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | 181.1% | 222.6% | 289.2% | 265.7% | 245.8% | 223.9% | 259.7% | 253.4% | |
| n/a | n/a | 146.9% | 178.9% | 233.7% | 216.1% | 200.2% | 179.5% | 208.9% | 213.7% | |
| n/a | n/a | 151.4% | 113.9% | 226.0% | 358.5% | 281.1% | 211.4% | 172.6% | 218.8% | |
| Spending | ||||||||||
| n/a | n/a | 14.2% | 19.0% | 18.2% | 20.1% | 17.9% | 18.3% | 24.9% | 20.2% | |
| 30.8% | 46.7% | 18.9% | 19.6% | 19.2% | 18.6% | 18.6% | 19.8% | 19.6% | 15.7% | |
| Returns | ||||||||||
| 9.1% | 7.7% | 11.8% | 13.3% | 14.4% | 15.8% | 18.2% | 14.6% | 14.7% | 13.6% | |
| 0.9% | 0.7% | 1.2% | 1.3% | 1.3% | 1.3% | 1.3% | 1.1% | 1.3% | 1.2% | |
| Balance and payout | ||||||||||
| 90.2% | 90.5% | 89.9% | 90.2% | 90.7% | 91.5% | 93.0% | 92.3% | 91.5% | 90.9% | |
| 32.0% | 43.8% | 35.3% | 35.6% | 31.4% | 28.9% | 29.3% | 32.7% | 30.0% | 31.5% | |
| 119.2% | 26.1% | 65.1% | 144.9% | 58.7% | 34.0% | 25.4% | 35.2% | 36.3% | 48.5% | |