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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 349.1% | 333.4% | 298.6% | 336.0% | 338.8% | 370.3% | 454.1% | 264.1% | 122.5% | 234.4% | |
| 276.1% | 230.5% | 257.8% | 283.8% | 284.3% | 306.4% | 370.8% | 221.9% | 102.4% | 193.6% | |
| 312.3% | 175.5% | 296.9% | 289.2% | 211.7% | 339.1% | 403.8% | 198.4% | 83.0% | 185.3% | |
| Spending | ||||||||||
| 11.7% | 4.3% | 19.0% | 16.8% | 32.3% | 4.9% | 18.0% | 21.1% | 43.7% | 33.5% | |
| 20.9% | 30.9% | 13.7% | 15.5% | 16.1% | 17.3% | 18.4% | 16.0% | 16.4% | 17.4% | |
| Returns | ||||||||||
| 8.4% | 7.6% | 8.5% | 9.5% | 8.0% | 10.6% | 21.1% | 11.2% | 4.9% | 8.6% | |
| 1.2% | 1.1% | 1.3% | 1.3% | 1.1% | 1.2% | 1.5% | 0.9% | 0.4% | 0.9% | |
| Balance and payout | ||||||||||
| 85.6% | 85.3% | 84.9% | 86.1% | 86.8% | 88.7% | 92.7% | 91.5% | 91.4% | 89.9% | |
| 54.0% | 57.8% | 52.1% | 51.7% | 56.0% | 43.2% | 34.5% | 94.2% | 121.5% | 60.7% | |
| 47.8% | 75.9% | 45.3% | 154.8% | 89.6% | 98.2% | 54.1% | 105.4% | 149.9% | 63.4% | |