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 | 8.2 | 13.0 | 14.2 | 17.4 | 17.0 | 23.3 | 36.2 | 36.3 | 35.1 | 40.9 |
| Growth | +59.1% | +8.9% | +22.7% | −2.2% | +37.2% | +55.3% | +0.3% | −3.3% | +16.4% | |
| Net income | 19.5 | 25.7 | 21.9 | 31.5 | 39.4 | 67.0 | 23.9 | 21.7 | 31.1 | 35.2 |
| Growth | +31.7% | −14.8% | +43.7% | +25.3% | +70.0% | −64.3% | −9.3% | +43.3% | +13.2% | |
| EPS, diluted | 10.19 | 13.56 | 11.54 | 16.59 | 20.80 | 35.28 | 12.59 | 11.45 | 16.43 | 18.57 |
| Growth | +33.1% | −14.9% | +43.8% | +25.4% | +69.6% | −64.3% | −9.1% | +43.5% | +13.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 238.6% | 197.4% | 154.4% | 180.8% | 231.7% | 287.1% | 65.9% | 59.7% | 88.4% | 86.0% |
| Free cash flow margin | 245.8% | 130.6% | 158.9% | 111.7% | 181.6% | 194.5% | 84.2% | −4.8% | 63.8% | 62.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 22.6 | 19.9 | 24.4 | 20.9 | 34.1 | 51.9 | 36.2 | 7.4 | 29.8 | 30.9 |
| Capital expenditure | −2.5 | −2.9 | −1.9 | −1.5 | −3.2 | −6.5 | −5.7 | −9.2 | −7.4 | −5.6 |
| Free cash flow | 20.1 | 17.0 | 22.5 | 19.4 | 30.9 | 45.4 | 30.5 | −1.8 | 22.4 | 25.4 |
| Growth | −15.4% | +32.4% | −13.7% | +59.0% | +46.9% | −32.8% | −105.8% | +13.2% | ||
| Buybacks | −6.2 | −0.2 | −0.0 | −0.0 | −0.0 | 0.0 | −0.1 | −1.0 | −1.1 | 0.0 |
| Dividends paid | −1.4 | −7.1 | −23.0 | −18.1 | −31.7 | −37.6 | −9.2 | −11.0 | −29.9 | −19.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.9 | 20.2 | 18.7 | 25.9 | 13.7 | 37.2 | 35.3 | 24.0 | 24.7 | 20.8 |
| Shareholders’ equity | 155.0 | 177.8 | 175.6 | 191.4 | 200.4 | 229.1 | 241.0 | 251.6 | 251.8 | 268.3 |
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 | ||||||||||
| 27.9 | 20.2 | 18.7 | 25.9 | 13.7 | 37.2 | 35.3 | 24.0 | 24.7 | 20.8 | |
| 8.8 | 10.2 | 10.3 | 9.8 | 11.2 | 13.0 | 17.8 | 23.9 | 27.9 | 29.4 | |
| 4.3 | 4.3 | 4.4 | 4.4 | 4.4 | 7.2 | 9.6 | 9.6 | 9.6 | 9.3 | |
| 228.9 | 248.9 | 244.3 | 263.9 | 282.9 | 331.5 | 339.8 | 330.6 | 333.6 | 363.1 | |
| Growth | +8.7% | −1.9% | +8.0% | +7.2% | +17.2% | +2.5% | −2.7% | +0.9% | +8.9% | |
| Liabilities | ||||||||||
| 73.8 | 71.0 | 68.6 | 72.5 | 82.5 | 102.4 | 98.7 | 79.0 | 81.8 | 94.8 | |
| Equity | ||||||||||
| 143.3 | 161.9 | 174.7 | 188.3 | 196.1 | 225.9 | 240.8 | 250.9 | 251.4 | 267.2 | |
| 155.0 | 177.8 | 175.6 | 191.4 | 200.4 | 229.1 | 241.0 | 251.6 | 251.8 | 268.3 | |
| Growth | +14.7% | −1.2% | +9.0% | +4.7% | +14.3% | +5.2% | +4.4% | +0.1% | +6.6% | |
| Per share and net cash | ||||||||||
| 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | |
| calc | 82.28 | 94.29 | 93.08 | 101.30 | 105.93 | 120.89 | 127.05 | 133.03 | 133.50 | 142.11 |
Lines marked calc are worked out here from filed figures; point at one for how.