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 | 2.5 | 2.6 | 2.7 | 2.3 | n/a | n/a | n/a | n/a | n/a |
| Growth | +4.4% | +4.6% | −13.8% | |||||||
| Net income | 7.5 | 8.2 | 14.0 | 15.5 | 14.5 | 21.0 | 26.4 | 29.8 | 28.6 | 29.6 |
| Growth | +9.6% | +70.9% | +10.9% | −6.7% | +45.1% | +25.9% | +12.6% | −3.9% | +3.5% | |
| EPS, diluted | 1.47 | 1.58 | 2.68 | 2.97 | 2.77 | 3.76 | 4.47 | 5.02 | 4.80 | 4.54 |
| Growth | +7.5% | +69.6% | +10.8% | −6.7% | +35.7% | +18.9% | +12.3% | −4.4% | −5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 331.9% | 543.2% | 575.6% | 623.1% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | 443.7% | 457.0% | 522.4% | 991.1% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.9 | 11.5 | 15.6 | 15.5 | 24.6 | −8.4 | 56.9 | 38.3 | 30.5 | 21.6 |
| Capital expenditure | −0.6 | −0.5 | −3.9 | −1.4 | −1.6 | −0.9 | −3.0 | −2.3 | −0.7 | −1.3 |
| Free cash flow | 8.3 | 10.9 | 11.8 | 14.1 | 23.0 | −9.3 | 53.9 | 36.1 | 29.8 | 20.3 |
| Growth | +31.9% | +7.5% | +19.6% | +63.5% | −140.6% | −33.1% | −17.3% | −32.0% | ||
| Dividends paid | −0.5 | −1.4 | −1.8 | −2.4 | −1.9 | −3.1 | −3.7 | −5.9 | −6.4 | −7.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 62.6 | 87.5 | 46.7 | 46.9 | 184.9 | 380.6 | 183.4 | 85.7 | 82.0 | 80.6 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 380.6 | 183.4 | n/a | n/a | n/a |
| Shareholders’ equity | 48.0 | 55.7 | 66.9 | 84.5 | 100.2 | 134.1 | 119.0 | 147.3 | 177.9 | 261.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | n/a | 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 | ||||||||||
| 62.6 | 87.5 | 46.7 | 46.9 | 184.9 | 380.6 | 183.4 | 85.7 | 82.0 | 80.6 | |
| 11.8 | 11.3 | 14.3 | 14.6 | 14.0 | 16.4 | 18.1 | 18.9 | 12.5 | 24.4 | |
| n/a | n/a | n/a | n/a | 0.0 | 5.5 | 5.5 | 5.5 | 5.5 | 24.2 | |
| 658.0 | 745.4 | 824.4 | 865.2 | 1,111.6 | 1,614.1 | 1,621.0 | 1,610.4 | 1,623.3 | 2,238.5 | |
| Growth | +13.3% | +10.6% | +4.9% | +28.5% | +45.2% | +0.4% | −0.7% | +0.8% | +37.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | n/a | n/a | n/a |
| 610.0 | 689.7 | 757.5 | 780.7 | 1,011.4 | 1,480.0 | 1,502.0 | 1,463.1 | 1,445.4 | 1,977.4 | |
| Equity | ||||||||||
| 43.0 | 49.9 | 62.0 | 75.1 | 87.8 | 105.7 | 128.4 | 151.7 | 174.0 | 195.9 | |
| 48.0 | 55.7 | 66.9 | 84.5 | 100.2 | 134.1 | 119.0 | 147.3 | 177.9 | 261.1 | |
| Growth | +16.1% | +20.2% | +26.3% | +18.5% | +33.9% | −11.2% | +23.8% | +20.8% | +46.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 380.6 | 183.4 | n/a | n/a | n/a |
| 4.9 | 5.1 | 5.1 | 5.2 | 5.2 | 5.8 | 5.9 | 5.9 | 5.9 | 7.0 | |
| calc | 9.80 | 11.00 | 13.03 | 16.36 | 19.33 | 23.05 | 20.34 | 25.09 | 30.14 | 37.52 |
Lines marked calc are worked out here from filed figures; point at one for how.