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 | 23.8 | 20.5 | 21.5 | 22.6 | 23.4 | n/a | n/a | n/a | n/a | n/a |
| Growth | −13.7% | +5.0% | +5.1% | +3.4% | ||||||
| Net income | n/a | n/a | n/a | n/a | 58.9 | 74.6 | 93.3 | 107.7 | 114.5 | 140.2 |
| Growth | +26.8% | +25.0% | +15.5% | +6.3% | +22.4% | |||||
| EPS, diluted | 1.80 | 1.66 | 2.42 | 2.89 | 2.59 | 2.97 | 3.21 | 3.67 | 3.89 | 4.75 |
| Growth | −7.8% | +45.8% | +19.4% | −10.4% | +14.7% | +8.1% | +14.3% | +6.0% | +22.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | 251.5% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 239.6% | 248.2% | 273.2% | 235.6% | 306.2% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 63.3 | 53.7 | 65.9 | 58.4 | 77.1 | 102.1 | 108.7 | 106.7 | 142.9 | 166.0 |
| Capital expenditure | −6.3 | −2.8 | −7.1 | −5.1 | −5.5 | −4.6 | −18.4 | −7.7 | −9.8 | −12.0 |
| Free cash flow | 56.9 | 50.9 | 58.8 | 53.3 | 71.7 | 97.5 | 90.3 | 99.0 | 133.0 | 154.0 |
| Growth | −10.6% | +15.6% | −9.3% | +34.4% | +36.1% | −7.4% | +9.6% | +34.4% | +15.8% | |
| Buybacks | −1.9 | −2.4 | −2.0 | −11.8 | −2.3 | −3.8 | −4.8 | −2.7 | −4.2 | −2.1 |
| Dividends paid | −16.1 | −18.1 | −21.8 | −23.5 | −24.5 | −28.2 | −33.3 | −34.6 | −35.8 | −37.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 48.0 | 139.2 | 198.9 | 249.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 26.3 | 26.7 | 26.8 | 26.8 |
| Shareholders’ equity | 313.9 | 333.6 | 366.5 | 406.3 | 440.7 | 675.9 | 760.4 | 858.1 | 940.5 | 1,075.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.03 | 0.03 | 0.03 | 0.02 |
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 | ||||||||||
| 63.3 | 53.7 | 65.9 | 58.4 | 77.1 | 102.1 | 108.7 | 106.7 | 142.9 | 166.0 | |
| Growth | −15.2% | +22.8% | −11.3% | +32.0% | +32.4% | +6.5% | −1.9% | +33.9% | +16.2% | |
| 11.1 | 13.6 | 5.8 | 4.9 | 9.7 | 11.3 | 20.7 | 21.9 | 13.4 | 7.8 | |
| Investment | ||||||||||
| −6.3 | −2.8 | −7.1 | −5.1 | −5.5 | −4.6 | −18.4 | −7.7 | −9.8 | −12.0 | |
| calc | 56.9 | 50.9 | 58.8 | 53.3 | 71.7 | 97.5 | 90.3 | 99.0 | 133.0 | 154.0 |
| Growth | −10.6% | +15.6% | −9.3% | +34.4% | +36.1% | −7.4% | +9.6% | +34.4% | +15.8% | |
| calc | 2.50 | 2.21 | 2.56 | 2.33 | 3.15 | 3.88 | 3.12 | 3.37 | 4.52 | 5.22 |
| −289.6 | −114.7 | −11.6 | −163.2 | −804.7 | −78.9 | −384.4 | −424.0 | −677.1 | −106.5 | |
| Financing | ||||||||||
| 170.5 | 152.3 | 5.4 | 155.5 | 795.8 | 620.0 | −518.1 | 415.9 | 559.3 | 535.8 | |
| −16.1 | −18.1 | −21.8 | −23.5 | −24.5 | −28.2 | −33.3 | −34.6 | −35.8 | −37.1 | |
| −1.9 | −2.4 | −2.0 | −11.8 | −2.3 | −3.8 | −4.8 | −2.7 | −4.2 | −2.1 | |
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.