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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 40.2 | 21.2 | 30.7 | 30.1 | 17.1 | −1.6 | 57.3 | 63.3 | 39.0 | 26.6 | |
| Growth | −47.2% | +44.7% | −1.8% | −43.3% | −109.5% | +10.6% | −38.5% | −31.8% | ||
| Investment | ||||||||||
| −2.0 | −1.3 | −1.1 | −0.7 | −1.8 | −0.4 | −5.5 | −1.3 | −4.1 | −2.2 | |
| calc | 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% | ||
| calc | 3.03 | 1.47 | 2.01 | 1.82 | 0.99 | −0.13 | 3.44 | 4.30 | 2.43 | 1.71 |
| −214.0 | −215.5 | −168.1 | −61.9 | −132.8 | −175.2 | −356.7 | −275.3 | −311.7 | −200.1 | |
| Financing | ||||||||||
| 166.8 | 198.0 | 226.1 | 15.7 | 163.6 | 186.0 | 243.1 | 307.2 | 229.2 | 181.9 | |
| −1.4 | −1.6 | −1.8 | −4.0 | −6.2 | −6.7 | −8.9 | −9.9 | −10.3 | −11.5 | |
| n/a | 0.0 | 0.0 | −6.5 | −6.5 | −10.9 | −6.7 | −8.8 | −0.2 | −7.1 | |
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.