Closing prices at the end of each trading day, from 7 Aug 2018. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net income | 44.7 | 47.2 | 46.2 | 52.9 | 81.5 | 88.0 | 106.4 | 104.4 |
| Growth | +5.7% | −2.1% | +14.6% | +53.9% | +8.0% | +21.0% | −1.9% | |
| EPS, diluted | 1.46 | 1.47 | 1.48 | 1.68 | 2.61 | 2.86 | 3.44 | 3.41 |
| Growth | +0.7% | +0.7% | +13.5% | +55.4% | +9.6% | +20.3% | −0.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 31.0 | 83.5 | 65.8 | 70.5 | 147.3 | 117.2 | 124.1 | 135.8 |
| Capital expenditure | −1.4 | −0.8 | −1.6 | −2.4 | −1.7 | −1.5 | −1.8 | −1.4 |
| Free cash flow | 29.6 | 82.7 | 64.2 | 68.1 | 145.7 | 115.7 | 122.3 | 134.4 |
| Growth | +179.5% | −22.4% | +6.2% | +113.8% | −20.5% | +5.7% | +9.9% | |
| Buybacks | 0.0 | −5.8 | −7.0 | −2.9 | −12.5 | −8.3 | −1.1 | −32.3 |
| Dividends paid | −1.9 | −8.3 | −10.0 | −10.0 | −11.2 | −12.3 | −14.2 | −17.2 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 80.8 | 122.5 | 38.8 | 330.5 | 63.5 | 90.6 | 60.7 | 291.2 |
| Total debt | n/a | 75.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 47.5 | 38.8 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 439.4 | 490.4 | 535.7 | 563.7 | 508.8 | 585.2 | 707.7 | 794.5 |
| Debt to equity | n/a | 0.15 | 0.00 | 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 | 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 | ||||||||
| 80.8 | 122.5 | 38.8 | 330.5 | 63.5 | 90.6 | 60.7 | 291.2 | |
| n/a | 17.8 | 13.0 | 11.7 | 9.9 | 7.8 | 6.4 | 4.7 | |
| n/a | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | |
| n/a | 5,325.3 | 5,978.6 | 7,077.9 | 7,843.1 | 7,972.3 | 8,256.9 | 8,869.8 | |
| Growth | +12.3% | +18.4% | +10.8% | +1.6% | +3.6% | +7.4% | ||
| Liabilities | ||||||||
| n/a | 75.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 75.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| n/a | 4,834.8 | 5,442.8 | 6,514.0 | 7,334.2 | 7,387.0 | 7,549.2 | 8,075.4 | |
| Equity | ||||||||
| n/a | 181.1 | 217.2 | 260.0 | 330.3 | 388.0 | 480.1 | 567.3 | |
| 439.4 | 490.4 | 535.7 | 563.7 | 508.8 | 585.2 | 707.7 | 794.5 | |
| Growth | +11.6% | +9.2% | +5.2% | −9.7% | +15.0% | +20.9% | +12.3% | |
| Per share and net cash | ||||||||
| calc | n/a | 47.5 | 38.8 | n/a | n/a | n/a | n/a | n/a |
| n/a | 31.5 | 31.0 | 31.1 | 30.7 | 30.4 | 30.7 | 29.8 | |
| calc | n/a | 15.56 | 17.25 | 18.11 | 16.57 | 19.23 | 23.07 | 26.64 |
Lines marked calc are worked out here from filed figures; point at one for how.