Closing prices at the end of each trading day, from 18 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | 2.4 | 2.4 | 2.1 | 2.0 | 2.2 |
| Growth | −0.2% | −11.2% | −7.1% | +9.4% | ||||
| Net income | 9.2 | 14.0 | 15.7 | 22.2 | 26.7 | 26.6 | −10.0 | 15.6 |
| Growth | +51.5% | +12.7% | +41.1% | +20.3% | −0.3% | −137.5% | ||
| EPS, diluted | 1.38 | 1.69 | 1.85 | 2.65 | 3.26 | 3.25 | −1.60 | 1.76 |
| Growth | +22.5% | +9.5% | +43.2% | +23.0% | −0.3% | −149.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | 3,112.0% | 3,726.5% | 3,297.9% | 3,368.7% |
| Net margin | n/a | n/a | n/a | 913.9% | 1,102.2% | 1,237.1% | −500.0% | 714.9% |
| Free cash flow margin | n/a | n/a | n/a | 1,126.1% | 1,339.6% | 1,448.9% | 692.9% | 487.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.6 | 16.7 | 17.0 | 29.1 | 33.5 | 31.6 | 14.7 | 14.8 |
| Capital expenditure | −1.4 | −1.0 | −1.3 | −1.8 | −1.1 | −0.5 | −0.9 | −4.2 |
| Free cash flow | 11.2 | 15.7 | 15.7 | 27.3 | 32.4 | 31.1 | 13.8 | 10.6 |
| Growth | +40.0% | +0.2% | +73.6% | +18.7% | −4.0% | −55.6% | −23.1% | |
| Buybacks | n/a | n/a | −13.8 | 0.0 | −6.9 | −0.0 | −0.7 | −4.3 |
| Dividends paid | n/a | n/a | n/a | 0.0 | −1.9 | −3.0 | −3.0 | −3.1 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 58.1 | 64.8 | 107.5 | 93.2 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 121.3 | 137.0 | 167.7 | 188.8 | 198.3 | 221.5 | 208.0 | 218.6 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 58.1 | 64.8 | 107.5 | 93.2 | n/a | n/a | n/a | n/a | |
| 14.2 | 14.2 | 14.3 | 14.9 | 14.7 | 13.9 | 13.3 | 13.5 | |
| 1,100.6 | 1,277.4 | 1,643.2 | 1,647.4 | 1,878.2 | 2,035.4 | 2,228.1 | 2,212.7 | |
| Growth | +16.1% | +28.6% | +0.3% | +14.0% | +8.4% | +9.5% | −0.7% | |
| Liabilities | ||||||||
| 979.4 | 1,140.3 | 1,475.5 | 1,458.6 | 1,727.5 | 1,813.9 | 2,020.1 | 1,994.1 | |
| Equity | ||||||||
| 15.2 | 29.1 | 44.2 | 64.2 | 86.8 | 106.5 | 91.2 | 101.6 | |
| 121.3 | 137.0 | 167.7 | 188.8 | 198.3 | 221.5 | 208.0 | 218.6 | |
| Growth | +13.0% | +22.4% | +12.6% | +5.0% | +11.7% | −6.1% | +5.1% | |
| Per share and net cash | ||||||||
| 8.2 | 8.3 | 7.4 | 7.6 | 7.4 | 7.5 | 7.6 | 7.5 | |
| calc | 14.83 | 16.59 | 22.52 | 24.85 | 26.64 | 29.43 | 27.35 | 29.16 |
Lines marked calc are worked out here from filed figures; point at one for how.