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 | n/a | n/a | 5.7 | 5.4 | 6.2 | 7.0 | 8.8 | 7.1 | 7.4 | 8.0 |
| Growth | −3.8% | +14.0% | +13.1% | +24.8% | −18.5% | +3.7% | +8.1% | |||
| Net income | 6.7 | 8.2 | 13.7 | 14.2 | 15.1 | 24.9 | 29.2 | 16.8 | −0.2 | 27.8 |
| Growth | +22.2% | +66.5% | +4.1% | +6.1% | +65.2% | +17.3% | −42.7% | −101.0% | ||
| EPS, diluted | 1.15 | 1.31 | 2.17 | 2.25 | 2.09 | 3.04 | 3.58 | 2.07 | −0.02 | 3.01 |
| Growth | +13.9% | +65.6% | +3.7% | −7.1% | +45.5% | +17.8% | −42.2% | −101.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 241.1% | 260.9% | 242.9% | 354.9% | 333.7% | 234.9% | −2.2% | 347.0% |
| Free cash flow margin | n/a | n/a | 290.0% | 308.6% | 210.1% | 397.9% | 326.2% | 398.2% | 266.0% | 365.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.4 | 16.1 | 17.3 | 18.4 | 13.8 | 29.2 | 30.7 | 29.8 | 22.8 | 34.0 |
| Capital expenditure | −0.5 | −1.6 | −0.9 | −1.6 | −0.7 | −1.3 | −2.2 | −1.4 | −3.1 | −4.7 |
| Free cash flow | 10.9 | 14.4 | 16.4 | 16.8 | 13.0 | 27.9 | 28.6 | 28.4 | 19.7 | 29.2 |
| Growth | +32.7% | +13.9% | +2.4% | −22.4% | +114.1% | +2.3% | −0.6% | −30.7% | +48.6% | |
| Buybacks | −0.4 | −1.6 | −0.2 | −0.4 | −0.1 | −1.4 | −2.5 | −3.1 | −0.7 | −0.4 |
| Dividends paid | −4.7 | −5.4 | −5.5 | −6.0 | −7.3 | −8.5 | −9.2 | −9.4 | −9.7 | −11.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.2 | 16.7 | 18.3 | 15.4 | 111.7 | 206.7 | 31.9 | 66.1 | 72.3 | 44.4 |
| Shareholders’ equity | 111.1 | 115.7 | 122.3 | 137.4 | 194.8 | 205.3 | 167.1 | 181.1 | 213.5 | 242.2 |
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 | ||||||||||
| 17.2 | 16.7 | 18.3 | 15.4 | 111.7 | 206.7 | 31.9 | 66.1 | 72.3 | 44.4 | |
| 13.5 | 13.9 | 13.8 | 14.2 | 17.8 | 17.3 | 17.9 | 17.8 | 19.7 | 23.0 | |
| 11.3 | 11.3 | 11.3 | 11.3 | 29.3 | 29.3 | 29.3 | 29.3 | 29.3 | 29.3 | |
| 1,111.2 | 1,132.9 | 1,184.6 | 1,230.6 | 1,851.9 | 2,068.5 | 2,047.1 | 2,201.1 | 2,317.5 | 2,424.8 | |
| Growth | +2.0% | +4.6% | +3.9% | +50.5% | +11.7% | −1.0% | +7.5% | +5.3% | +4.6% | |
| Liabilities | ||||||||||
| 1,000.1 | 1,017.2 | 1,062.3 | 1,093.2 | 1,657.1 | 1,863.2 | 1,880.0 | 2,020.0 | 2,104.0 | 2,182.7 | |
| Equity | ||||||||||
| 67.2 | 70.4 | 78.4 | 86.5 | 93.8 | 110.0 | 130.0 | 135.3 | 125.0 | 141.1 | |
| 111.1 | 115.7 | 122.3 | 137.4 | 194.8 | 205.3 | 167.1 | 181.1 | 213.5 | 242.2 | |
| Growth | +4.2% | +5.7% | +12.4% | +41.7% | +5.4% | −18.6% | +8.4% | +17.9% | +13.4% | |
| Per share and net cash | ||||||||||
| 4.2 | 6.3 | 6.3 | 6.3 | 8.2 | 8.2 | 8.2 | 8.1 | 9.3 | 10.9 | |
| calc | 26.69 | 18.50 | 19.42 | 21.71 | 23.68 | 25.02 | 20.42 | 22.33 | 23.05 | 22.24 |
Lines marked calc are worked out here from filed figures; point at one for how.