Closing prices at the end of each trading day, from 13 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 | 15.0 | 18.0 | 16.5 | 18.9 | 19.5 | 19.5 | 27.3 | 37.1 |
| Growth | +19.6% | −8.2% | +14.9% | +2.8% | +0.1% | +40.2% | +36.0% | |||
| Net income | 6.6 | 8.1 | 12.8 | 16.9 | 26.5 | 32.9 | 22.0 | 35.7 | 22.1 | 80.9 |
| Growth | +22.1% | +58.3% | +32.2% | +56.4% | +24.3% | −33.0% | +61.8% | −38.2% | +266.7% | |
| EPS, diluted | 0.81 | 0.98 | 1.50 | 1.61 | 2.40 | 2.96 | 2.06 | 3.42 | 1.48 | 4.18 |
| Growth | +21.0% | +53.1% | +7.3% | +49.1% | +23.3% | −30.4% | +66.0% | −56.7% | +182.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 85.3% | 94.3% | 160.6% | 173.7% | 113.2% | 183.1% | 80.7% | 217.7% |
| Free cash flow margin | n/a | n/a | 117.9% | 34.4% | 175.2% | 208.9% | 181.3% | 212.6% | 122.2% | 189.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 15.6 | 16.4 | 22.5 | 9.1 | 30.2 | 40.8 | 36.2 | 43.7 | 35.0 | 74.7 |
| Capital expenditure | −13.4 | −2.7 | −4.8 | −2.9 | −1.3 | −1.3 | −0.9 | −2.3 | −1.6 | −4.2 |
| Free cash flow | 2.2 | 13.7 | 17.7 | 6.2 | 28.9 | 39.6 | 35.3 | 41.4 | 33.4 | 70.5 |
| Growth | +517.5% | +29.2% | −65.1% | +367.2% | +37.0% | −10.8% | +17.3% | −19.4% | +111.2% | |
| Buybacks | −0.6 | 0.0 | 0.0 | 0.0 | −1.2 | −1.9 | −14.2 | −2.6 | 0.0 | −0.3 |
| Dividends paid | −2.9 | −3.5 | −4.4 | −6.2 | −7.6 | −8.3 | −8.3 | −8.5 | −13.2 | −20.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 30.3 | 29.8 | 88.8 | 56.0 | 125.3 | 208.7 | 60.8 | 65.2 | 248.9 | 149.8 |
| Total debt | 24.2 | 83.8 | 83.5 | 63.1 | 2.3 | 1.9 | 1.5 | 40.0 | n/a | n/a |
| Net cash (debt) | 6.1 | −54.0 | 5.4 | −7.1 | 122.9 | 206.8 | 59.4 | 25.2 | n/a | n/a |
| Shareholders’ equity | 134.9 | 144.8 | 173.4 | 223.2 | 246.2 | 271.7 | 228.9 | 265.1 | 516.7 | 591.5 |
| Debt to equity | 0.18 | 0.58 | 0.48 | 0.28 | 0.01 | 0.01 | 0.01 | 0.15 | n/a | n/a |
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 | ||||||||||
| 30.3 | 29.8 | 88.8 | 56.0 | 125.3 | 208.7 | 60.8 | 65.2 | 248.9 | 149.8 | |
| 34.9 | 34.8 | 38.2 | 37.5 | 35.1 | 34.0 | 29.3 | 29.4 | 50.2 | 51.0 | |
| 0.7 | 0.7 | 12.6 | 19.9 | 18.7 | 18.7 | 18.7 | 18.7 | 68.1 | 69.8 | |
| 1,414.5 | 1,558.8 | 1,934.4 | 2,383.3 | 2,750.6 | 2,834.6 | 2,922.4 | 3,064.2 | 5,441.6 | 5,542.3 | |
| Growth | +10.2% | +24.1% | +23.2% | +15.4% | +3.1% | +3.1% | +4.9% | +77.6% | +1.8% | |
| Liabilities | ||||||||||
| 24.2 | 83.8 | 83.5 | 63.1 | 2.3 | 1.9 | 1.5 | 40.0 | n/a | n/a | |
| calc | 24.2 | 83.8 | 83.5 | 63.1 | 2.3 | 1.9 | 1.5 | 40.0 | n/a | n/a |
| 1,279.6 | 1,414.1 | 1,761.0 | 2,160.0 | 2,504.3 | 2,562.9 | 2,693.5 | 2,799.2 | 4,924.9 | 4,950.7 | |
| Equity | ||||||||||
| 11.7 | 16.0 | 24.5 | 35.2 | 54.1 | 78.7 | 92.5 | 117.7 | 126.5 | 186.8 | |
| 134.9 | 144.8 | 173.4 | 223.2 | 246.2 | 271.7 | 228.9 | 265.1 | 516.7 | 591.5 | |
| Growth | +7.3% | +19.8% | +28.7% | +10.3% | +10.3% | −15.7% | +15.8% | +94.9% | +14.5% | |
| Per share and net cash | ||||||||||
| calc | 6.1 | −54.0 | 5.4 | −7.1 | 122.9 | 206.8 | 59.4 | 25.2 | n/a | n/a |
| 8.3 | 8.3 | 9.4 | 11.2 | 11.2 | 11.2 | 10.7 | 10.6 | 19.4 | 19.5 | |
| calc | 16.28 | 17.34 | 18.39 | 19.93 | 21.98 | 24.29 | 21.45 | 24.98 | 26.65 | 30.32 |
Lines marked calc are worked out here from filed figures; point at one for how.