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 | 137.5 | 166.0 | 224.4 | 294.8 | 312.2 | 300.6 | 373.3 | 546.1 | n/a | n/a |
| Growth | +20.7% | +35.2% | +31.4% | +5.9% | −3.7% | +24.2% | +46.3% | |||
| Net income | 27.7 | 35.7 | 43.1 | 57.4 | 60.6 | 98.9 | 99.1 | 113.6 | 113.9 | 127.2 |
| Growth | +29.0% | +20.8% | +33.1% | +5.5% | +63.3% | +0.2% | +14.6% | +0.3% | +11.7% | |
| EPS, diluted | 2.17 | 2.61 | 2.86 | 3.60 | 3.80 | 6.20 | 5.87 | 6.73 | 6.71 | 7.49 |
| Growth | +20.3% | +9.6% | +25.9% | +5.6% | +63.2% | −5.3% | +14.7% | −0.3% | +11.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 20.1% | 21.5% | 19.2% | 19.5% | 19.4% | 32.9% | 26.5% | 20.8% | n/a | n/a |
| Free cash flow margin | 27.2% | 16.8% | 23.5% | 21.7% | 34.6% | 24.7% | 22.9% | 66.2% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 43.4 | 33.7 | 64.3 | 76.5 | 112.2 | 88.2 | 118.7 | 376.3 | 444.5 | 421.5 |
| Capital expenditure | −6.0 | −5.8 | −11.5 | −12.4 | −4.3 | −14.0 | −33.3 | −14.9 | −44.5 | −67.4 |
| Free cash flow | 37.4 | 28.0 | 52.8 | 64.1 | 107.9 | 74.2 | 85.4 | 361.4 | 400.0 | 354.1 |
| Growth | −25.2% | +88.9% | +21.3% | +68.4% | −31.2% | +15.1% | +323.0% | +10.7% | −11.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 70.6 | 75.7 | 85.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 286.0 | 353.3 | 473.1 | 535.4 | 593.8 | 677.0 | 772.7 | 886.6 | 997.4 | 1,112.3 |
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 | ||||||||||
| 70.6 | 75.7 | 85.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 60.6 | 62.8 | 75.6 | 73.9 | 72.7 | 78.5 | 117.9 | 123.3 | 159.2 | 215.4 | |
| 13.1 | 28.3 | 77.8 | 74.7 | 74.1 | 74.1 | 137.6 | 139.0 | 138.6 | 138.6 | |
| 3,301.9 | 3,982.7 | 4,949.7 | 4,909.1 | 5,705.0 | 6,096.1 | 7,948.8 | 8,538.9 | 9,026.0 | 9,575.5 | |
| Growth | +20.6% | +24.3% | −0.8% | +16.2% | +6.9% | +30.4% | +7.4% | +5.7% | +6.1% | |
| Liabilities | ||||||||||
| 3,015.9 | 3,629.4 | 4,476.6 | 4,373.7 | 5,111.3 | 5,419.1 | 7,176.1 | 7,652.3 | 8,028.6 | 8,463.2 | |
| Equity | ||||||||||
| 118.6 | 152.0 | 192.2 | 245.8 | 300.8 | 386.1 | 450.1 | 555.0 | 665.2 | 773.4 | |
| 286.0 | 353.3 | 473.1 | 535.4 | 593.8 | 677.0 | 772.7 | 886.6 | 997.4 | 1,112.3 | |
| Growth | +23.5% | +33.9% | +13.1% | +10.9% | +14.0% | +14.1% | +14.7% | +12.5% | +11.5% | |
| Per share and net cash | ||||||||||
| 13.1 | 13.9 | 15.7 | 15.8 | 15.8 | 15.6 | 16.8 | 16.7 | 16.9 | 16.7 | |
| calc | 21.82 | 25.38 | 30.10 | 33.82 | 37.57 | 43.36 | 46.01 | 52.93 | 59.08 | 66.64 |
Lines marked calc are worked out here from filed figures; point at one for how.