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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 15.0 | 25.9 | 29.5 | 44.7 | 52.7 | 40.0 | 11.7 | 17.8 | 17.4 |
| Growth | +72.4% | +14.2% | +51.2% | +17.9% | −24.1% | −70.8% | +52.0% | −1.9% | |
| EPS, diluted | 1.07 | 1.84 | 1.91 | 2.52 | 2.97 | 2.10 | 0.58 | 0.83 | 0.68 |
| Growth | +72.0% | +3.8% | +31.9% | +17.9% | −29.3% | −72.4% | +43.1% | −18.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 47.9 | 53.6 | 19.2 | −22.3 | 149.8 | 103.0 | 26.8 | 21.7 | 67.5 |
| Capital expenditure | −2.9 | −3.8 | −2.9 | −3.8 | −1.7 | −1.8 | −3.1 | −12.4 | −8.7 |
| Free cash flow | 44.9 | 49.8 | 16.3 | −26.1 | 148.1 | 101.2 | 23.7 | 9.4 | 58.8 |
| Growth | +10.8% | −67.2% | −259.4% | −31.7% | −76.5% | −60.5% | +527.5% | ||
| Buybacks | −0.3 | −0.4 | −1.9 | −0.5 | −0.7 | −0.7 | −6.6 | −0.3 | −0.7 |
| Dividends paid | −6.7 | −7.5 | −8.9 | −10.4 | −10.8 | −12.8 | −14.8 | −15.4 | −20.8 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 122.0 | 40.7 | 144.0 | 173.0 | 242.3 | 58.2 | 129.9 | 61.2 | 67.2 |
| Total debt | n/a | 58.8 | 58.8 | 58.7 | 58.9 | 58.8 | 59.0 | 59.1 | 59.2 |
| Net cash (debt) | n/a | −18.2 | 85.2 | 114.2 | 183.4 | −0.6 | 70.9 | 2.2 | 8.0 |
| Shareholders’ equity | 148.1 | 162.5 | 285.7 | 330.2 | 359.4 | 356.9 | 369.1 | 495.4 | 564.9 |
| Debt to equity | n/a | 0.36 | 0.21 | 0.18 | 0.16 | 0.16 | 0.16 | 0.12 | 0.10 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 122.0 | 40.7 | 144.0 | 173.0 | 242.3 | 58.2 | 129.9 | 61.2 | 67.2 | |
| n/a | 21.7 | 20.6 | 20.3 | n/a | n/a | 17.9 | 39.8 | 43.3 | |
| n/a | 27.3 | 27.3 | 30.2 | 31.5 | 47.1 | 46.8 | 85.6 | 85.6 | |
| 2,136.1 | 2,179.1 | 2,356.9 | 3,013.8 | 3,392.7 | 3,779.6 | 3,907.7 | 5,261.7 | 5,230.1 | |
| Growth | +2.0% | +8.2% | +27.9% | +12.6% | +11.4% | +3.4% | +34.6% | −0.6% | |
| Liabilities | |||||||||
| n/a | 58.8 | 58.8 | 58.7 | 58.9 | 58.8 | 59.0 | 59.1 | 59.2 | |
| calc | n/a | 58.8 | 58.8 | 58.7 | 58.9 | 58.8 | 59.0 | 59.1 | 59.2 |
| n/a | 1,982.1 | 2,071.2 | 2,683.6 | 3,033.3 | 3,422.8 | 3,538.6 | 4,766.3 | 4,665.2 | |
| Equity | |||||||||
| n/a | 159.0 | 178.1 | 212.2 | 253.6 | 280.4 | 272.7 | 273.7 | 270.1 | |
| 148.1 | 162.5 | 285.7 | 330.2 | 359.4 | 356.9 | 369.1 | 495.4 | 564.9 | |
| Growth | +9.7% | +75.9% | +15.6% | +8.9% | −0.7% | +3.4% | +34.2% | +14.0% | |
| Per share and net cash | |||||||||
| calc | n/a | −18.2 | 85.2 | 114.2 | 183.4 | −0.6 | 70.9 | 2.2 | 8.0 |
| n/a | 13.8 | 17.0 | 17.1 | 17.2 | 20.0 | 19.7 | 25.3 | 25.4 | |
| calc | n/a | 11.79 | 16.76 | 19.28 | 20.88 | 17.85 | 18.71 | 19.55 | 22.24 |
Lines marked calc are worked out here from filed figures; point at one for how.