Closing prices at the end of each trading day, from 7 Nov 2017. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | 4.7 | 4.9 | 5.7 | 6.3 |
| Growth | +4.1% | +16.4% | +10.1% | ||||||
| Net income | 3.0 | 8.2 | 10.5 | 26.4 | 35.6 | 21.8 | 13.2 | 16.3 | 21.8 |
| Growth | +169.2% | +28.4% | +152.2% | +34.6% | −38.7% | −39.3% | +23.4% | +33.6% | |
| EPS, diluted | 0.49 | 1.27 | 1.63 | 4.27 | 2.87 | 1.79 | 1.16 | 1.45 | 1.89 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | 461.2% | 268.7% | 285.0% | 345.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | 1,727.5% | 345.6% | 157.4% | 357.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.5 | 11.0 | 21.6 | −158.5 | 165.1 | 84.7 | 18.9 | 9.6 | 24.3 |
| Capital expenditure | −2.4 | −1.6 | −0.7 | −0.7 | −5.4 | −2.9 | −1.8 | −0.6 | −1.7 |
| Free cash flow | 8.1 | 9.4 | 20.8 | −159.2 | 159.7 | 81.8 | 17.0 | 9.0 | 22.6 |
| Growth | +16.4% | +121.7% | −864.6% | −48.8% | −79.2% | −47.0% | +149.9% | ||
| Buybacks | n/a | n/a | −0.0 | −5.7 | −3.0 | −13.0 | −4.3 | 0.0 | n/a |
| Dividends paid | n/a | n/a | n/a | −1.5 | −9.7 | −10.9 | −5.6 | −5.6 | −5.7 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.5 | 24.0 | 39.4 | 36.7 | 23.5 | 38.4 | 56.7 | 27.5 | n/a |
| Total debt | 8.9 | 6.2 | n/a | n/a | 0.0 | 8.9 | n/a | n/a | n/a |
| Net cash (debt) | 26.6 | 17.7 | n/a | n/a | 23.5 | 29.5 | n/a | n/a | n/a |
| Shareholders’ equity | 101.4 | 109.6 | 120.7 | 141.6 | 165.4 | 153.3 | 158.0 | 171.5 | 199.7 |
| Debt to equity | 0.09 | 0.06 | n/a | n/a | 0.00 | 0.06 | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | n/a | n/a | n/a | 589.9% | 344.3% | 379.9% | 449.7% | |
| n/a | n/a | n/a | n/a | n/a | 461.2% | 268.7% | 285.0% | 345.7% | |
| n/a | n/a | n/a | n/a | n/a | 1,727.5% | 345.6% | 157.4% | 357.3% | |
| Spending | |||||||||
| n/a | n/a | n/a | n/a | n/a | 61.4% | 37.0% | 9.9% | 27.4% | |
| 47.6% | 22.2% | 22.4% | 23.4% | 23.1% | 21.8% | 21.9% | 25.0% | 23.1% | |
| Returns | |||||||||
| 3.0% | 7.5% | 8.7% | 18.7% | 21.5% | 14.2% | 8.4% | 9.5% | 10.9% | |
| 0.4% | 0.8% | 0.9% | 1.5% | 2.1% | 1.1% | 0.6% | 0.7% | 0.9% | |
| Balance and payout | |||||||||
| 0.09 | 0.06 | n/a | n/a | 0.00 | 0.06 | n/a | n/a | n/a | |
| 88.2% | 89.0% | 89.5% | 91.8% | 90.3% | 92.6% | 93.0% | 92.8% | 92.2% | |
| n/a | n/a | n/a | 5.8% | 27.2% | 50.1% | 42.4% | 34.3% | 26.0% | |
| n/a | n/a | 0.0% | n/a | 8.0% | 29.2% | 58.0% | 62.0% | 25.1% | |