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 | 2.1 | 2.3 | 2.2 | 3.4 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +10.6% | −2.0% | +51.9% | |||||||
| Net income | 12.9 | 7.6 | 12.0 | 27.0 | 37.4 | 39.1 | 15.0 | 31.2 | n/a | n/a |
| Growth | −41.3% | +58.5% | +124.9% | +38.6% | +4.6% | −61.5% | +107.6% | |||
| EPS, diluted | 1.31 | 0.68 | 1.00 | 2.20 | 3.06 | 3.10 | 1.17 | 2.40 | 1.53 | 2.06 |
| Growth | −48.1% | +47.1% | +120.0% | +39.1% | +1.3% | −62.3% | +105.1% | −36.2% | +34.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 625.6% | 331.8% | 536.3% | 793.9% | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 1,143.2% | 1,253.8% | 178.8% | −297.2% | 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 | 25.3 | 33.1 | 6.7 | −8.1 | 112.2 | 34.8 | 7.4 | 58.2 | −0.3 | 4.0 |
| Capital expenditure | −1.7 | −4.5 | −2.7 | −2.0 | −6.6 | −4.9 | −3.0 | −1.9 | −1.6 | −1.9 |
| Free cash flow | 23.6 | 28.6 | 4.0 | −10.1 | 105.6 | 30.0 | 4.3 | 56.3 | −1.9 | 2.1 |
| Growth | +21.3% | −86.0% | −352.5% | −71.6% | −85.6% | +1,206.1% | −103.4% | |||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −15.7 | 0.0 | 0.0 | 0.0 | 0.0 | −10.2 |
| Dividends paid | −0.6 | −1.0 | −1.2 | −2.3 | −4.3 | −6.0 | −8.4 | −8.6 | −8.8 | −8.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.3 | 20.3 | 22.2 | 28.0 | 263.9 | 307.4 | 40.3 | 398.2 | 317.9 | 244.1 |
| Total debt | 124.4 | 185.7 | 232.4 | 227.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −107.1 | −165.4 | −210.2 | −199.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 145.6 | 150.2 | 176.8 | 211.9 | 239.5 | 274.3 | 261.1 | 289.4 | 305.7 | 334.0 |
| Debt to equity | 0.85 | 1.24 | 1.31 | 1.07 | n/a | n/a | n/a | 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 | 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 | ||||||||||
| 17.3 | 20.3 | 22.2 | 28.0 | 263.9 | 307.4 | 40.3 | 398.2 | 317.9 | 244.1 | |
| 25.1 | 26.7 | 26.5 | 22.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 18.5 | 18.5 | 18.5 | 19.6 | 2.4 | 4.0 | 2.8 | 2.8 | 2.8 | 1.2 | |
| 1,418.8 | 1,534.3 | 1,751.0 | 1,944.1 | 2,331.5 | 2,792.4 | 3,068.9 | 3,313.9 | 3,128.7 | 3,308.9 | |
| Growth | +8.1% | +14.1% | +11.0% | +19.9% | +19.8% | +9.9% | +8.0% | −5.6% | +5.8% | |
| Liabilities | ||||||||||
| 124.4 | 185.7 | 232.4 | 227.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 124.4 | 185.7 | 232.4 | 227.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| 1,273.2 | 1,384.1 | 1,574.2 | 1,732.2 | 2,092.0 | 2,517.1 | 2,807.5 | 3,024.5 | 2,822.9 | 2,975.0 | |
| Equity | ||||||||||
| 31.2 | 37.2 | 48.3 | 72.5 | 105.2 | 138.2 | 144.9 | 160.9 | 172.2 | 190.4 | |
| 145.6 | 150.2 | 176.8 | 211.9 | 239.5 | 274.3 | 261.1 | 289.4 | 305.7 | 334.0 | |
| Growth | +3.1% | +17.7% | +19.9% | +13.0% | +14.6% | −4.8% | +10.8% | +5.6% | +9.3% | |
| Per share and net cash | ||||||||||
| calc | −107.1 | −165.4 | −210.2 | −199.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| 10.0 | 10.4 | 11.6 | 11.9 | 11.5 | 12.1 | 12.6 | 12.8 | 12.9 | 12.7 | |
| calc | 14.57 | 14.38 | 15.23 | 17.74 | 20.78 | 22.70 | 20.69 | 22.68 | 23.61 | 26.26 |
Lines marked calc are worked out here from filed figures; point at one for how.