Closing prices at the end of each trading day, from 22 Jul 2026. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.4 | 2.8 | 2.8 | 2.3 | 2.6 | 2.8 | 2.9 | 3.0 | 3.0 |
| Growth | +16.6% | +0.6% | −19.4% | +13.5% | +9.5% | +1.8% | +4.2% | −0.6% | |
| Net income | 3.0 | 4.4 | 6.0 | 5.9 | 11.6 | 7.0 | 4.4 | −8.6 | 10.0 |
| Growth | +45.1% | +36.9% | −0.8% | +95.3% | −39.5% | −37.2% | −296.1% | ||
| EPS, diluted | n/a | n/a | 0.56 | 0.55 | 1.06 | 0.64 | 0.40 | −0.80 | 0.92 |
| Growth | −1.8% | +92.7% | −39.6% | −37.5% | −300.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | 124.8% | 155.3% | 211.2% | 260.0% | 447.3% | 247.3% | 152.6% | −287.1% | 336.6% |
| Free cash flow margin | 194.9% | 265.9% | 337.2% | 570.2% | 227.5% | 483.0% | 224.7% | 255.8% | 365.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.4 | 8.6 | 12.1 | 14.8 | 7.7 | 14.8 | 7.0 | 8.5 | 11.7 |
| Capital expenditure | −0.7 | −1.1 | −2.6 | −1.9 | −1.8 | −1.1 | −0.6 | −0.8 | −0.9 |
| Free cash flow | 4.7 | 7.5 | 9.5 | 13.0 | 5.9 | 13.7 | 6.5 | 7.7 | 10.9 |
| Growth | +59.1% | +27.6% | +36.3% | −54.7% | +132.4% | −52.6% | +18.7% | +41.9% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.5 | 50.6 | 12.0 | 93.5 | 72.1 | 31.4 | 22.1 | 37.5 | 102.0 |
| Shareholders’ equity | 55.0 | 59.3 | 109.9 | 116.5 | 126.0 | 108.1 | 113.7 | 121.8 | 136.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 10.5 | 50.6 | 12.0 | 93.5 | 72.1 | 31.4 | 22.1 | 37.5 | 102.0 | |
| 17.0 | 17.0 | 18.3 | 18.8 | 19.2 | 18.7 | 17.6 | 14.1 | 13.6 | |
| 1.5 | 1.4 | 1.4 | 1.4 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | |
| 742.1 | 882.4 | 973.9 | 1,128.8 | 1,281.2 | 1,336.0 | 1,313.2 | 1,255.8 | 1,301.8 | |
| Growth | +18.9% | +10.4% | +15.9% | +13.5% | +4.3% | −1.7% | −4.4% | +3.7% | |
| Liabilities | |||||||||
| 687.1 | 823.1 | 864.1 | 1,012.3 | 1,155.2 | 1,227.8 | 1,199.5 | 1,133.9 | 1,164.9 | |
| Equity | |||||||||
| 61.8 | 66.2 | 72.2 | 78.1 | 89.6 | 96.6 | 100.4 | 91.8 | 101.8 | |
| 55.0 | 59.3 | 109.9 | 116.5 | 126.0 | 108.1 | 113.7 | 121.8 | 136.9 | |
| Growth | +7.8% | +85.4% | +6.0% | +8.1% | −14.2% | +5.1% | +7.2% | +12.3% | |
| Per share and net cash | |||||||||
| 0.0 | 0.0 | 11.1 | 11.3 | 11.3 | 11.3 | 11.1 | 11.1 | 11.1 | |
| calc | 549,770.00 | n/a | 9.87 | 10.31 | 11.15 | 9.58 | 10.27 | 10.98 | 12.28 |
Lines marked calc are worked out here from filed figures; point at one for how.