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 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Growth | +404.0% | +41.3% | −24.7% | −34.3% | ||||||
| Net income | 4.8 | 12.3 | 16.4 | 13.3 | 11.2 | 23.7 | 25.9 | 15.1 | 11.7 | 15.3 |
| Growth | +154.9% | +33.2% | −18.6% | −16.0% | +111.3% | +9.2% | −41.8% | −22.6% | +30.9% | |
| EPS, diluted | 0.24 | 0.41 | 0.57 | 0.51 | 0.45 | 1.02 | 1.18 | 0.70 | 0.56 | 0.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 38,672.0% | 19,555.6% | 18,436.0% | 19,923.9% | 25,488.6% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −4,456.0% | 26,427.0% | 23,944.9% | 21,035.8% | 48,831.8% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.9 | 18.9 | 24.6 | 15.4 | 25.1 | 28.8 | 36.8 | 14.8 | 12.2 | 18.2 |
| Capital expenditure | −1.5 | −2.2 | −3.3 | −1.3 | −3.6 | −3.5 | −1.1 | −2.9 | −1.2 | −1.1 |
| Free cash flow | −0.6 | 16.6 | 21.3 | 14.1 | 21.5 | 25.3 | 35.6 | 11.9 | 11.0 | 17.1 |
| Growth | +28.0% | −33.9% | +52.4% | +17.9% | +40.6% | −66.7% | −7.6% | +56.2% | ||
| Buybacks | −1.4 | −9.3 | −22.9 | −19.5 | −10.5 | −23.3 | −6.4 | −5.0 | −7.6 | −6.1 |
| Dividends paid | −2.4 | −3.6 | −4.6 | −5.3 | −5.0 | −4.7 | −5.3 | −6.1 | −5.9 | −5.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 24.7 | 87.4 | 103.5 | 30.3 | 28.8 | 66.5 | 40.4 |
| Total debt | 124.8 | 164.8 | 208.0 | 205.5 | 57.9 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | −180.8 | 29.6 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 238.4 | 247.3 | 237.0 | 232.0 | 226.6 | 223.7 | 228.1 | 237.4 | 235.9 | 247.6 |
| Debt to equity | 0.52 | 0.67 | 0.88 | 0.89 | 0.26 | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 59,224.0% | 34,520.6% | 23,716.9% | 25,673.1% | 32,172.7% | n/a | n/a | n/a | n/a | n/a | |
| 38,672.0% | 19,555.6% | 18,436.0% | 19,923.9% | 25,488.6% | n/a | n/a | n/a | n/a | n/a | |
| −4,456.0% | 26,427.0% | 23,944.9% | 21,035.8% | 48,831.8% | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 11,896.0% | 3,511.1% | 3,738.2% | 1,917.9% | 8,138.6% | n/a | n/a | n/a | n/a | n/a | |
| 34.7% | 43.4% | 22.3% | 22.4% | 20.8% | 25.3% | 25.2% | 23.1% | 22.0% | 22.8% | |
| Returns | ||||||||||
| 2.0% | 5.0% | 6.9% | 5.8% | 4.9% | 10.6% | 11.3% | 6.3% | 4.9% | 6.2% | |
| 0.2% | 0.6% | 0.8% | 0.6% | 0.5% | 0.9% | 1.0% | 0.6% | 0.4% | 0.6% | |
| Balance and payout | ||||||||||
| 0.52 | 0.67 | 0.88 | 0.89 | 0.26 | n/a | n/a | n/a | n/a | n/a | |
| 88.5% | 88.1% | 88.8% | 89.4% | 90.4% | 91.2% | 91.1% | 90.7% | 91.1% | 91.0% | |
| 50.5% | 29.1% | 28.3% | 39.5% | 44.9% | 19.7% | 20.4% | 40.3% | 50.7% | 37.4% | |
| n/a | 77.4% | 129.3% | 175.5% | 72.4% | 110.3% | 32.6% | 93.4% | 123.1% | 68.9% | |