Closing prices at the end of each trading day, from 13 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 | 10.8 | 13.0 | 13.4 | 0.0 | 11.0 | 13.9 | 12.7 | 10.9 | 12.2 | 10.5 |
| Growth | +20.3% | +3.7% | −99.9% | +80,685.4% | +26.8% | −8.8% | −14.3% | +11.9% | −13.4% | |
| Operating income | 3.4 | 5.2 | 5.6 | 5.4 | 3.6 | 5.7 | 4.0 | 2.9 | 3.6 | 2.2 |
| Net income | 2.6 | 3.8 | 4.4 | 4.8 | 3.3 | 4.7 | 2.6 | 2.6 | 3.3 | 2.1 |
| Growth | +48.9% | +13.2% | +9.4% | −30.6% | +41.0% | −44.8% | +0.5% | +25.9% | −35.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 31.5% | 40.4% | 41.5% | 39,678.9% | 33.1% | 40.7% | 31.8% | 26.3% | 29.9% | 21.3% |
| Net margin | 24.0% | 29.6% | 32.4% | 35,014.9% | 30.1% | 33.4% | 20.2% | 23.7% | 26.7% | 20.0% |
| Free cash flow margin | 19.7% | 30.5% | 36.3% | 32,078.2% | 32.3% | 37.3% | 19.3% | 27.4% | 24.9% | 18.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.3 | 4.0 | 5.0 | 4.5 | 3.6 | 5.3 | 2.5 | 3.1 | 3.5 | 2.0 |
| Capital expenditure | −0.2 | −0.0 | −0.1 | −0.1 | −0.0 | −0.1 | −0.1 | −0.2 | −0.4 | −0.1 |
| Free cash flow | 2.1 | 4.0 | 4.9 | 4.4 | 3.6 | 5.2 | 2.4 | 3.0 | 3.0 | 1.9 |
| Growth | +86.2% | +23.3% | −10.5% | −18.6% | +46.4% | −52.9% | +21.6% | +1.8% | −37.1% | |
| Dividends paid | −3.4 | −6.5 | −4.8 | −5.0 | −3.6 | −5.2 | −3.1 | −0.5 | −2.8 | −2.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.4 | 0.7 | 0.6 | 1.0 | 0.6 | 0.5 | 0.8 | 8.2 | 1.9 | 1.3 |
| Shareholders’ equity | 13.8 | 11.4 | 10.9 | 10.6 | 10.4 | 9.8 | 9.3 | 11.4 | 11.9 | 11.2 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 31.5% | 40.4% | 41.5% | 39,678.9% | 33.1% | 40.7% | 31.8% | 26.3% | 29.9% | 21.3% | |
| 34.3% | 42.8% | 40.7% | 44,343.9% | 37.9% | 42.2% | 25.4% | 29.9% | 33.7% | 25.1% | |
| 24.0% | 29.6% | 32.4% | 35,014.9% | 30.1% | 33.4% | 20.2% | 23.7% | 26.7% | 20.0% | |
| 19.7% | 30.5% | 36.3% | 32,078.2% | 32.3% | 37.3% | 19.3% | 27.4% | 24.9% | 18.1% | |
| Spending | ||||||||||
| 6.0% | 5.0% | 3.0% | 2,922.2% | 4.1% | 3.4% | 3.9% | 4.3% | 3.7% | 4.4% | |
| 1.5% | 0.3% | 0.6% | 836.6% | 0.4% | 0.8% | 0.6% | 1.5% | 3.6% | 0.6% | |
| 30.2% | 30.7% | 20.4% | 21.0% | 20.6% | 20.7% | 20.4% | 20.6% | 20.9% | 20.3% | |
| Returns | ||||||||||
| 18.7% | 33.7% | 39.8% | 44.8% | 31.9% | 47.4% | 27.7% | 22.7% | 27.4% | 18.7% | |
| 17.4% | 29.9% | 34.7% | 38.5% | 27.7% | 38.1% | 24.1% | 20.0% | 23.6% | 16.1% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 11.9% | 13.9% | 14.3% | |
| 133.2% | 169.3% | 110.7% | 106.1% | 108.4% | 111.4% | 121.6% | 17.8% | 84.8% | 131.4% | |
| 161.8% | 164.6% | 98.8% | 115.8% | 100.9% | 99.9% | 127.5% | 15.4% | 90.9% | 145.0% | |