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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 5.8 | 5.0 | 18.1 | 26.5 | 24.3 | 34.8 | 43.0 | 28.6 | 36.1 | n/a |
| Growth | −13.5% | +261.0% | +46.7% | −8.3% | +43.0% | +23.7% | −33.5% | +26.4% | ||
| EPS, diluted | 0.78 | 0.55 | 1.45 | 1.89 | 1.62 | 2.22 | 2.55 | 1.69 | 2.14 | 2.98 |
| Growth | −29.5% | +163.6% | +30.3% | −14.3% | +37.0% | +14.9% | −33.7% | +26.6% | +39.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.6 | 1.2 | 20.8 | 29.9 | 29.1 | 46.2 | 56.8 | 39.7 | 52.7 | 61.7 |
| Capital expenditure | −7.0 | −2.8 | −3.8 | −6.3 | −5.4 | −2.4 | −12.5 | −6.3 | −6.4 | −2.4 |
| Free cash flow | 4.6 | −1.6 | 17.0 | 23.6 | 23.6 | 43.8 | 44.3 | 33.4 | 46.3 | 59.3 |
| Growth | −133.9% | +39.0% | +0.1% | +85.4% | +1.1% | −24.5% | +38.4% | +28.2% | ||
| Buybacks | n/a | n/a | n/a | n/a | −4.3 | −1.2 | n/a | n/a | −3.0 | n/a |
| Dividends paid | n/a | n/a | 0.0 | −0.7 | −3.0 | −3.7 | −4.7 | −5.4 | −5.4 | −5.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 68.7 | 113.0 | 115.8 | 184.0 | 481.7 | 1,045.1 | 266.4 | 352.3 | 387.6 | 464.4 |
| Total debt | n/a | n/a | n/a | 31.6 | 75.4 | 87.6 | 41.9 | 13.1 | 8.1 | 3.0 |
| Net cash (debt) | n/a | n/a | n/a | 152.4 | 406.3 | 957.5 | 224.5 | 339.2 | 379.5 | 461.4 |
| Shareholders’ equity | 105.2 | 205.9 | 283.0 | 312.7 | 357.2 | 429.4 | 432.5 | 459.9 | 491.3 | 552.4 |
| Debt to equity | n/a | n/a | n/a | 0.10 | 0.21 | 0.20 | 0.10 | 0.03 | 0.02 | 0.01 |
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 | ||||||||||
| 11.6 | 1.2 | 20.8 | 29.9 | 29.1 | 46.2 | 56.8 | 39.7 | 52.7 | 61.7 | |
| Growth | −89.3% | +1,579.2% | +43.4% | −2.7% | +58.9% | +23.0% | −30.1% | +32.7% | +17.1% | |
| n/a | n/a | 2.6 | 2.8 | 3.7 | 4.2 | 4.7 | 5.1 | 5.2 | 5.0 | |
| Investment | ||||||||||
| −7.0 | −2.8 | −3.8 | −6.3 | −5.4 | −2.4 | −12.5 | −6.3 | −6.4 | −2.4 | |
| calc | 4.6 | −1.6 | 17.0 | 23.6 | 23.6 | 43.8 | 44.3 | 33.4 | 46.3 | 59.3 |
| Growth | −133.9% | +39.0% | +0.1% | +85.4% | +1.1% | −24.5% | +38.4% | +28.2% | ||
| calc | 0.75 | −0.18 | 1.36 | 1.68 | 1.57 | 2.79 | 2.63 | 1.98 | 2.74 | 3.51 |
| n/a | −50.7 | −94.9 | −94.8 | −259.3 | −265.0 | −840.8 | −135.2 | −420.2 | −499.0 | |
| Financing | ||||||||||
| n/a | 93.8 | 76.8 | 133.1 | 528.0 | 782.2 | 5.4 | 181.4 | 402.8 | 514.2 | |
| n/a | n/a | 0.0 | −0.7 | −3.0 | −3.7 | −4.7 | −5.4 | −5.4 | −5.5 | |
| n/a | n/a | n/a | n/a | −4.3 | −1.2 | n/a | n/a | −3.0 | n/a | |
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.