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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 11.4 | 16.1 | 17.3 | 18.4 | 13.8 | 29.2 | 30.7 | 29.8 | 22.8 | 34.0 | |
| Growth | +41.1% | +7.8% | +6.6% | −25.2% | +111.6% | +5.3% | −3.0% | −23.5% | +48.9% | |
| Investment | ||||||||||
| −0.5 | −1.6 | −0.9 | −1.6 | −0.7 | −1.3 | −2.2 | −1.4 | −3.1 | −4.7 | |
| calc | 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% | |
| calc | 1.86 | 2.30 | 2.61 | 2.66 | 1.80 | 3.41 | 3.50 | 3.51 | 2.43 | 3.17 |
| n/a | −28.6 | −54.8 | −39.8 | −61.4 | −131.0 | −208.0 | −116.6 | −115.2 | −129.0 | |
| Financing | ||||||||||
| n/a | 12.1 | 39.2 | 18.4 | 143.8 | 196.8 | 2.4 | 121.0 | 98.6 | 67.1 | |
| −4.7 | −5.4 | −5.5 | −6.0 | −7.3 | −8.5 | −9.2 | −9.4 | −9.7 | −11.5 | |
| −0.4 | −1.6 | −0.2 | −0.4 | −0.1 | −1.4 | −2.5 | −3.1 | −0.7 | −0.4 | |
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.