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 | 5.4 | 6.1 | 6.3 | 6.2 | 5.7 | 6.7 | 7.0 | 7.1 | 7.4 | 8.2 |
| Growth | +13.0% | +2.5% | −1.8% | −8.1% | +17.7% | +5.1% | +1.1% | +5.3% | +9.8% | |
| Net income | 14.9 | 14.1 | 16.2 | 17.5 | 16.1 | 20.4 | 25.9 | 15.7 | 7.6 | 15.8 |
| Growth | −5.7% | +14.6% | +8.1% | −8.0% | +26.8% | +27.2% | −39.5% | −51.4% | +107.6% | |
| EPS, diluted | 2.15 | 2.03 | 2.32 | 2.65 | 2.48 | n/a | 4.33 | 2.66 | 1.24 | 2.49 |
| Growth | −5.6% | +14.3% | +14.2% | −6.4% | −38.6% | −53.4% | +100.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 276.1% | 230.5% | 257.8% | 283.8% | 284.3% | 306.4% | 370.8% | 221.9% | 102.4% | 193.6% |
| Free cash flow margin | 312.3% | 175.5% | 296.9% | 289.2% | 211.7% | 339.1% | 403.8% | 198.4% | 83.0% | 185.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.5 | 11.0 | 19.8 | 18.8 | 13.8 | 22.9 | 29.5 | 15.5 | 9.4 | 17.9 |
| Capital expenditure | −0.6 | −0.3 | −1.2 | −1.0 | −1.8 | −0.3 | −1.3 | −1.5 | −3.3 | −2.7 |
| Free cash flow | 16.9 | 10.7 | 18.6 | 17.8 | 12.0 | 22.6 | 28.2 | 14.0 | 6.2 | 15.2 |
| Growth | −36.5% | +73.4% | −4.3% | −32.8% | +88.5% | +25.2% | −50.3% | −55.9% | +145.1% | |
| Buybacks | n/a | n/a | n/a | −18.5 | −1.7 | −13.4 | −6.3 | 0.0 | n/a | n/a |
| Dividends paid | −8.1 | −8.1 | −8.4 | −9.0 | −9.0 | −8.8 | −9.0 | −14.8 | −9.3 | −9.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 86.6 | 108.1 | 59.3 |
| Shareholders’ equity | 178.3 | 184.9 | 190.2 | 183.7 | 200.6 | 191.8 | 122.7 | 140.5 | 156.4 | 184.9 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 17.5 | 11.0 | 19.8 | 18.8 | 13.8 | 22.9 | 29.5 | 15.5 | 9.4 | 17.9 | |
| Growth | −37.3% | +80.1% | −4.9% | −26.8% | +65.9% | +28.9% | −47.4% | −39.2% | +89.6% | |
| Investment | ||||||||||
| −0.6 | −0.3 | −1.2 | −1.0 | −1.8 | −0.3 | −1.3 | −1.5 | −3.3 | −2.7 | |
| calc | 16.9 | 10.7 | 18.6 | 17.8 | 12.0 | 22.6 | 28.2 | 14.0 | 6.2 | 15.2 |
| Growth | −36.5% | +73.4% | −4.3% | −32.8% | +88.5% | +25.2% | −50.3% | −55.9% | +145.1% | |
| calc | 2.43 | 1.54 | n/a | n/a | n/a | n/a | 4.72 | 2.38 | 1.00 | 2.38 |
| −32.2 | −20.2 | −3.6 | −61.7 | −177.6 | −193.2 | −129.7 | 53.2 | 15.8 | −39.2 | |
| Financing | ||||||||||
| 16.5 | 8.2 | −16.2 | 40.3 | 166.7 | 175.3 | 32.9 | −53.5 | −3.7 | −27.6 | |
| −8.1 | −8.1 | −8.4 | −9.0 | −9.0 | −8.8 | −9.0 | −14.8 | −9.3 | −9.6 | |
| n/a | n/a | n/a | −18.5 | −1.7 | −13.4 | −6.3 | 0.0 | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.