Closing prices at the end of each trading day, from 26 Jul 2017. 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 | 2.0 | 2.5 | 3.8 | 4.5 | 7.1 | 5.6 | 5.3 | 5.3 | 5.2 |
| Growth | +30.5% | +49.7% | +17.5% | +57.7% | −21.1% | −4.6% | −0.5% | −2.4% | ||
| Net income | 19.1 | 25.5 | 36.1 | 39.2 | 32.9 | n/a | n/a | n/a | n/a | n/a |
| Growth | +33.8% | +41.4% | +8.6% | −16.0% | ||||||
| EPS, diluted | 1.39 | 1.68 | 2.01 | 1.92 | 1.65 | 2.86 | 3.33 | 2.24 | 1.47 | 1.83 |
| Growth | +20.9% | +19.6% | −4.5% | −14.1% | +73.3% | +16.4% | −32.7% | −34.4% | +24.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 1,307.8% | 1,417.6% | 1,028.3% | 734.8% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | 1,439.5% | −3,421.1% | 12,460.5% | 2,684.8% | 2,832.7% | 1,644.5% | 951.5% | 1,090.3% | 824.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 56.2 | 28.8 | −84.6 | 476.5 | 124.5 | 202.2 | 93.8 | 51.3 | 58.5 | 43.4 |
| Capital expenditure | −0.2 | −0.7 | −2.5 | −1.4 | −4.2 | −2.0 | −2.1 | −0.7 | −0.8 | −0.8 |
| Free cash flow | 56.0 | 28.1 | −87.1 | 475.1 | 120.3 | 200.2 | 91.7 | 50.6 | 57.7 | 42.6 |
| Growth | −49.8% | −410.1% | −74.7% | +66.4% | −54.2% | −44.8% | +14.0% | −26.2% | ||
| Buybacks | n/a | n/a | 0.0 | −3.2 | −7.9 | −10.5 | −19.8 | −6.8 | −20.7 | −14.0 |
| Dividends paid | −2.6 | −5.1 | −5.8 | −8.0 | −6.6 | −9.9 | −10.7 | −12.2 | −11.7 | −11.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 118.7 | 150.0 | 147.7 | 181.8 | 194.7 | 694.4 | 83.5 | 431.4 | 257.7 | 212.3 |
| Total debt | 49.4 | 49.5 | 103.7 | 104.0 | 104.4 | 173.0 | 173.6 | 119.1 | 119.5 | 119.9 |
| Net cash (debt) | 69.3 | 100.5 | 44.0 | 77.7 | 90.3 | 521.4 | −90.0 | 312.2 | 138.2 | 92.4 |
| Shareholders’ equity | 181.6 | 265.2 | 374.6 | 407.7 | 428.5 | 466.7 | 484.6 | 511.3 | 507.9 | 523.4 |
| Debt to equity | 0.27 | 0.19 | 0.28 | 0.26 | 0.24 | 0.37 | 0.36 | 0.23 | 0.24 | 0.23 |
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 | ||||||||||
| 56.2 | 28.8 | −84.6 | 476.5 | 124.5 | 202.2 | 93.8 | 51.3 | 58.5 | 43.4 | |
| Growth | −48.8% | −394.1% | −73.9% | +62.4% | −53.6% | −45.3% | +14.0% | −25.8% | ||
| Investment | ||||||||||
| −0.2 | −0.7 | −2.5 | −1.4 | −4.2 | −2.0 | −2.1 | −0.7 | −0.8 | −0.8 | |
| calc | 56.0 | 28.1 | −87.1 | 475.1 | 120.3 | 200.2 | 91.7 | 50.6 | 57.7 | 42.6 |
| Growth | −49.8% | −410.1% | −74.7% | +66.4% | −54.2% | −44.8% | +14.0% | −26.2% | ||
| calc | 4.09 | 1.84 | −4.85 | 23.30 | 6.04 | 10.09 | 4.75 | 2.67 | 3.17 | 2.43 |
| 7.2 | −264.4 | −322.4 | −219.4 | −446.0 | −504.2 | −260.2 | 243.3 | −160.4 | −260.2 | |
| Financing | ||||||||||
| −58.6 | 267.0 | 404.7 | −223.0 | 334.4 | 801.7 | −444.5 | 53.2 | −71.7 | 171.4 | |
| −2.6 | −5.1 | −5.8 | −8.0 | −6.6 | −9.9 | −10.7 | −12.2 | −11.7 | −11.3 | |
| n/a | n/a | 0.0 | −3.2 | −7.9 | −10.5 | −19.8 | −6.8 | −20.7 | −14.0 | |
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.