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 | 1.3 | 1.7 | 1.9 | 2.0 | 1.4 | 1.6 | 1.7 | 2.1 | 3.3 | 3.2 |
| Growth | +29.9% | +14.6% | +6.2% | −29.0% | +9.2% | +7.2% | +26.7% | +53.6% | −1.7% | |
| Net income | 7.4 | 9.2 | 14.3 | 16.8 | 13.1 | 28.8 | 33.3 | 23.9 | 21.1 | 25.6 |
| Growth | +24.4% | +54.3% | +17.6% | −21.7% | +119.7% | +15.5% | −28.2% | −11.9% | +21.7% | |
| EPS, diluted | 0.53 | 0.66 | 0.89 | 1.03 | 0.85 | 1.88 | 2.14 | 1.55 | 1.39 | 1.72 |
| Growth | +24.5% | +34.8% | +15.7% | −17.5% | +121.2% | +13.8% | −27.6% | −10.3% | +23.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 582.4% | 557.7% | 751.3% | 831.6% | 917.3% | 1,846.4% | 1,988.7% | 1,126.6% | 646.1% | 800.1% |
| Free cash flow margin | 809.6% | −155.1% | 1,550.3% | 855.6% | −382.3% | −1,882.4% | 4,914.7% | 3,088.7% | 910.2% | 729.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.6 | −2.1 | 30.6 | 19.0 | −4.9 | −28.3 | 83.7 | 67.8 | 31.2 | 26.2 |
| Capital expenditure | −0.3 | −0.4 | −1.2 | −1.7 | −0.6 | −1.1 | −1.4 | −2.2 | −1.6 | −2.8 |
| Free cash flow | 10.3 | −2.6 | 29.4 | 17.2 | −5.5 | −29.4 | 82.3 | 65.6 | 29.7 | 23.4 |
| Growth | −124.9% | −41.4% | −131.7% | −20.3% | −54.7% | −21.3% | ||||
| Buybacks | n/a | n/a | n/a | −5.4 | −8.1 | −0.0 | 0.0 | −3.9 | −2.7 | −0.7 |
| Dividends paid | n/a | n/a | n/a | −3.2 | −4.3 | −5.1 | −6.7 | −7.3 | −7.1 | −7.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.1 | 63.3 | 77.7 | 86.0 | 106.3 | 115.5 | 83.0 | 91.2 | 134.9 | 167.3 |
| Shareholders’ equity | 81.3 | 91.5 | 129.8 | 140.6 | 143.4 | 165.2 | 176.9 | 192.6 | 205.0 | 227.9 |
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 | ||||||||||
| 10.6 | −2.1 | 30.6 | 19.0 | −4.9 | −28.3 | 83.7 | 67.8 | 31.2 | 26.2 | |
| Growth | −120.3% | −38.0% | −125.6% | −19.1% | −53.9% | −16.3% | ||||
| Investment | ||||||||||
| −0.3 | −0.4 | −1.2 | −1.7 | −0.6 | −1.1 | −1.4 | −2.2 | −1.6 | −2.8 | |
| calc | 10.3 | −2.6 | 29.4 | 17.2 | −5.5 | −29.4 | 82.3 | 65.6 | 29.7 | 23.4 |
| Growth | −124.9% | −41.4% | −131.7% | −20.3% | −54.7% | −21.3% | ||||
| calc | 0.78 | −0.19 | 1.89 | 1.08 | −0.36 | −1.94 | 5.40 | 4.33 | 2.00 | 1.57 |
| −160.1 | −81.7 | −146.3 | −118.0 | −147.1 | −286.0 | −461.8 | −75.9 | −187.3 | −243.0 | |
| Financing | ||||||||||
| 132.2 | 126.9 | 130.2 | 107.4 | 172.3 | 323.5 | 345.6 | 16.4 | 199.8 | 249.2 | |
| n/a | n/a | n/a | −3.2 | −4.3 | −5.1 | −6.7 | −7.3 | −7.1 | −7.1 | |
| n/a | n/a | n/a | −5.4 | −8.1 | −0.0 | 0.0 | −3.9 | −2.7 | −0.7 | |
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.