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 | 7.8 | 5.7 | 11.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −27.0% | +101.8% | ||||||||
| Net income | 12.1 | 15.2 | 21.9 | 25.2 | 29.5 | 48.1 | 35.5 | 8.4 | 25.3 | −35.2 |
| Growth | +26.1% | +43.8% | +15.2% | +16.7% | +63.4% | −26.1% | −76.3% | +200.3% | −239.1% | |
| EPS, diluted | 2.30 | 2.13 | 2.30 | 2.51 | 2.99 | 4.82 | 3.70 | 0.95 | 2.88 | −4.03 |
| Growth | −7.4% | +8.0% | +9.1% | +19.1% | +61.2% | −23.2% | −74.3% | +203.2% | −239.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 194.3% | 383.0% | 218.7% | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | 294.9% | 474.6% | −413.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 26.5 | 24.6 | 29.4 | −43.6 | 13.1 | 54.8 | 82.7 | 11.7 | 13.0 | 3.4 |
| Capital expenditure | −3.2 | −1.5 | −2.2 | −4.1 | −25.6 | −29.9 | −17.5 | −5.4 | −2.6 | −1.2 |
| Free cash flow | 23.3 | 23.1 | 27.1 | −47.7 | −12.5 | 24.9 | 65.2 | 6.3 | 10.4 | 2.2 |
| Growth | −0.8% | +17.4% | −275.7% | +161.4% | −90.3% | +64.7% | −78.6% | |||
| Buybacks | 0.0 | 0.0 | −0.2 | −9.8 | 0.0 | −4.4 | −27.8 | −9.3 | −0.3 | −0.5 |
| Dividends paid | −1.2 | −1.7 | −2.2 | −2.4 | −2.3 | −2.4 | −2.3 | −2.2 | −2.1 | −2.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 39.5 | 48.0 | 188.7 | 327.4 | 419.8 | 443.0 | 256.6 | 405.9 | 466.4 | 456.8 |
| Total debt | 190.0 | 410.2 | 525.2 | 514.9 | 514.9 | 514.9 | 614.9 | 614.9 | 295.0 | 249.5 |
| Net cash (debt) | −150.5 | −362.2 | −336.4 | −187.5 | −95.1 | −72.0 | −358.4 | −209.0 | 171.4 | 207.3 |
| Shareholders’ equity | 153.9 | 224.1 | 288.7 | 304.9 | 330.9 | 380.3 | 365.0 | 362.8 | 384.1 | 359.8 |
| Debt to equity | 1.23 | 1.83 | 1.82 | 1.69 | 1.56 | 1.35 | 1.68 | 1.69 | 0.77 | 0.69 |
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 | 292.6% | 418.9% | 235.3% | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 194.3% | 383.0% | 218.7% | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 294.9% | 474.6% | −413.2% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| n/a | 19.4% | 38.8% | 35.6% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 32.9% | 33.6% | 8.6% | 7.1% | 13.1% | 15.0% | 11.4% | −70.4% | 8.2% | n/a | |
| Returns | ||||||||||
| 7.8% | 6.8% | 7.6% | 8.3% | 8.9% | 12.7% | 9.7% | 2.3% | 6.6% | −9.8% | |
| 0.7% | 0.6% | 0.6% | 0.6% | 0.7% | 1.1% | 0.8% | 0.2% | 0.4% | −0.6% | |
| Balance and payout | ||||||||||
| 1.23 | 1.83 | 1.82 | 1.69 | 1.56 | 1.35 | 1.68 | 1.69 | 0.77 | 0.69 | |
| 91.7% | 91.9% | 91.8% | 92.6% | 92.2% | 91.0% | 92.0% | 93.0% | 93.3% | 93.5% | |
| 9.9% | 11.0% | 10.2% | 9.6% | 8.0% | 5.0% | 6.5% | 25.6% | 8.2% | n/a | |
| 5.1% | 7.2% | 9.0% | n/a | n/a | 27.5% | 46.2% | 182.1% | 22.7% | 117.4% | |