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 | 6.8 | 5.2 | 5.5 | 9.9 | 19.8 | 11.4 | 4.2 | 4.0 | 5.6 | 6.3 |
| Growth | −24.6% | +7.6% | +79.0% | +99.4% | −42.5% | −63.1% | −3.9% | +37.8% | +13.0% | |
| Net income | 13.0 | 13.0 | 22.3 | 27.9 | 18.3 | 46.7 | 29.1 | 13.4 | 15.5 | 30.4 |
| Growth | +0.1% | +70.9% | +25.0% | −34.2% | +154.9% | −37.7% | −53.9% | +15.7% | +95.5% | |
| EPS, diluted | 1.94 | 1.76 | 2.88 | 3.58 | 2.34 | 5.85 | 3.61 | 1.66 | 1.91 | 3.72 |
| Growth | −9.3% | +63.6% | +24.3% | −34.6% | +150.0% | −38.3% | −54.0% | +15.1% | +94.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 190.7% | 253.2% | 402.0% | 280.7% | 92.6% | 410.6% | 693.5% | 332.7% | 279.3% | 483.4% |
| Free cash flow margin | 170.6% | 229.3% | 536.8% | 99.5% | 67.4% | 453.2% | 866.0% | 406.6% | 445.6% | 475.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.1 | 17.2 | 31.7 | 18.3 | 20.6 | 78.1 | 50.3 | 17.7 | 25.6 | 30.5 |
| Capital expenditure | −5.4 | −5.4 | −1.9 | −8.4 | −7.3 | −26.5 | −14.0 | −1.2 | −0.8 | −0.6 |
| Free cash flow | 11.7 | 11.8 | 29.8 | 9.9 | 13.3 | 51.6 | 36.4 | 16.4 | 24.8 | 29.9 |
| Growth | +1.3% | +151.9% | −66.8% | +35.1% | +286.4% | −29.5% | −54.9% | +51.0% | +20.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 46.6 | 92.2 | 72.9 | 127.8 | 100.7 | 5.2 | 5.8 | 156.2 | 162.9 | 269.6 |
| Shareholders’ equity | 109.9 | 149.7 | 173.9 | 205.9 | 228.3 | 277.9 | 294.5 | 312.5 | 330.4 | 368.7 |
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 | ||||||||||
| 46.6 | 92.2 | 72.9 | 127.8 | 100.7 | 5.2 | 5.8 | 156.2 | 162.9 | 269.6 | |
| 28.4 | 32.2 | 32.4 | 58.5 | 60.2 | 92.4 | 99.2 | 94.3 | 88.8 | 83.5 | |
| 1,340.9 | 1,624.6 | 1,900.6 | 2,267.2 | 2,482.6 | 2,925.5 | 3,692.0 | 4,055.8 | 4,087.6 | 4,403.5 | |
| Growth | +21.2% | +17.0% | +19.3% | +9.5% | +17.8% | +26.2% | +9.9% | +0.8% | +7.7% | |
| Liabilities | ||||||||||
| 1,231.0 | 1,474.9 | 1,726.7 | 2,061.3 | 2,254.3 | 2,647.6 | 3,397.5 | 3,743.3 | 3,757.1 | 4,034.8 | |
| Equity | ||||||||||
| 37.5 | 50.6 | 72.9 | 100.7 | 119.1 | 165.8 | 192.1 | 205.5 | 221.1 | 251.4 | |
| 109.9 | 149.7 | 173.9 | 205.9 | 228.3 | 277.9 | 294.5 | 312.5 | 330.4 | 368.7 | |
| Growth | +36.2% | +16.2% | +18.4% | +10.9% | +21.7% | +6.0% | +6.1% | +5.8% | +11.6% | |
| Per share and net cash | ||||||||||
| 6.5 | 7.3 | 7.5 | 7.7 | 7.8 | 7.9 | 8.0 | 8.1 | 8.2 | 8.2 | |
| calc | 17.00 | 20.37 | 23.29 | 26.83 | 29.37 | 35.06 | 36.76 | 38.63 | 40.47 | 44.89 |
Lines marked calc are worked out here from filed figures; point at one for how.