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 | 2.2 | 2.2 | 2.4 | 2.6 | 2.2 | 2.4 | 2.6 | 2.7 | 2.8 | 2.9 |
| Growth | −1.0% | +10.9% | +4.6% | −12.5% | +6.2% | +11.5% | +0.3% | +4.7% | +4.5% | |
| Net income | 14.0 | 16.4 | 24.3 | 24.1 | 16.2 | 40.1 | 35.0 | 30.7 | 25.8 | 37.5 |
| Growth | +17.1% | +48.1% | −0.8% | −32.9% | +147.9% | −12.8% | −12.2% | −15.9% | +45.1% | |
| EPS, diluted | 1.11 | 1.21 | 1.65 | 1.49 | 1.04 | 2.62 | 2.31 | 2.12 | 1.74 | 2.58 |
| Growth | +9.0% | +36.4% | −9.7% | −30.2% | +151.9% | −11.8% | −8.2% | −17.9% | +48.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 630.4% | 745.9% | 996.4% | 945.0% | 725.0% | 1,692.8% | 1,324.3% | 1,158.7% | 930.4% | 1,291.9% |
| Free cash flow margin | 1,720.7% | 906.3% | 1,211.3% | 1,152.9% | 686.2% | −86.4% | 1,961.2% | 2,340.7% | 1,258.5% | 841.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 40.2 | 21.2 | 30.7 | 30.1 | 17.1 | −1.6 | 57.3 | 63.3 | 39.0 | 26.6 |
| Capital expenditure | −2.0 | −1.3 | −1.1 | −0.7 | −1.8 | −0.4 | −5.5 | −1.3 | −4.1 | −2.2 |
| Free cash flow | 38.2 | 19.9 | 29.5 | 29.4 | 15.3 | −2.0 | 51.8 | 62.0 | 34.9 | 24.4 |
| Growth | −47.9% | +48.2% | −0.5% | −47.9% | −113.4% | +19.7% | −43.7% | −30.1% | ||
| Buybacks | n/a | 0.0 | 0.0 | −6.5 | −6.5 | −10.9 | −6.7 | −8.8 | −0.2 | −7.1 |
| Dividends paid | −1.4 | −1.6 | −1.8 | −4.0 | −6.2 | −6.7 | −8.9 | −9.9 | −10.3 | −11.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 70.0 | 73.7 | 162.3 | 146.2 | 194.1 | 203.3 | 147.0 | 242.3 | 198.8 | 207.1 |
| Shareholders’ equity | 127.0 | 142.2 | 210.3 | 226.8 | 233.8 | 256.3 | 335.4 | 348.9 | 363.8 | 390.0 |
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 | ||||||||||
| 70.0 | 73.7 | 162.3 | 146.2 | 194.1 | 203.3 | 147.0 | 242.3 | 198.8 | 207.1 | |
| n/a | 4.7 | 4.6 | 3.8 | 4.0 | 3.1 | 6.9 | 6.0 | 8.3 | 8.2 | |
| n/a | 1,442.0 | 1,697.0 | 1,746.3 | 1,922.9 | 2,149.7 | 2,420.0 | 2,789.5 | 3,064.0 | 3,281.8 | |
| Growth | +17.7% | +2.9% | +10.1% | +11.8% | +12.6% | +15.3% | +9.8% | +7.1% | ||
| Liabilities | ||||||||||
| n/a | 1,299.8 | 1,486.7 | 1,519.5 | 1,689.1 | 1,893.4 | 2,084.6 | 2,440.6 | 2,700.2 | 2,891.7 | |
| Equity | ||||||||||
| n/a | 15.0 | 37.6 | 57.7 | 67.7 | 101.1 | 127.2 | 146.1 | 160.8 | 186.5 | |
| 127.0 | 142.2 | 210.3 | 226.8 | 233.8 | 256.3 | 335.4 | 348.9 | 363.8 | 390.0 | |
| Growth | +11.9% | +47.9% | +7.9% | +3.1% | +9.6% | +30.9% | +4.0% | +4.3% | +7.2% | |
| Per share and net cash | ||||||||||
| n/a | 13.4 | 16.0 | 15.7 | 15.4 | 14.9 | 14.6 | 14.3 | 14.4 | 14.2 | |
| calc | n/a | 10.60 | 13.16 | 14.44 | 15.19 | 17.24 | 22.94 | 24.46 | 25.30 | 27.41 |
Lines marked calc are worked out here from filed figures; point at one for how.