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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 15.7 | 13.7 | 17.0 | 17.2 | 18.9 | 23.9 | 19.3 | 10.8 | 10.2 | 19.0 |
| Growth | −12.9% | +24.2% | +1.1% | +9.6% | +26.9% | −19.3% | −43.9% | −5.5% | +86.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 21.4 | 18.8 | 20.7 | 20.2 | 29.7 | 30.5 | 21.2 | 19.2 | 14.3 | 21.3 |
| Capital expenditure | −0.3 | −0.5 | −0.6 | −0.8 | −1.2 | −1.9 | −2.9 | −4.9 | −0.3 | −0.6 |
| Free cash flow | 21.1 | 18.3 | 20.1 | 19.4 | 28.5 | 28.6 | 18.4 | 14.3 | 14.0 | 20.7 |
| Growth | −13.3% | +9.6% | −3.4% | +46.7% | +0.5% | −35.7% | −22.1% | −2.2% | +47.8% | |
| Buybacks | n/a | n/a | −0.5 | −1.8 | −2.0 | −0.7 | −2.3 | 0.0 | −0.7 | −1.7 |
| Dividends paid | −7.7 | −8.1 | −10.8 | −8.8 | −9.1 | −9.4 | −9.7 | −9.7 | −9.1 | −7.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.5 | 26.4 | 30.4 | 34.6 | 173.1 | 89.1 | 27.9 | 55.1 | 101.2 | 126.8 |
| Total debt | 13.0 | 13.0 | n/a | n/a | n/a | n/a | n/a | 3.5 | 20.0 | 18.4 |
| Net cash (debt) | 16.5 | 13.4 | n/a | n/a | n/a | n/a | n/a | 51.6 | 81.3 | 108.4 |
| Shareholders’ equity | 165.1 | 170.8 | 172.9 | 187.6 | 209.5 | 207.8 | 149.1 | 165.8 | 174.7 | 207.9 |
| Debt to equity | 0.08 | 0.08 | n/a | n/a | n/a | n/a | n/a | 0.02 | 0.11 | 0.09 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 29.5 | 26.4 | 30.4 | 34.6 | 173.1 | 89.1 | 27.9 | 55.1 | 101.2 | 126.8 | |
| 16.0 | 15.4 | 15.8 | 17.8 | 17.3 | 17.5 | 18.9 | 22.5 | 21.6 | 20.9 | |
| 6.7 | 6.7 | 9.7 | 12.1 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | |
| 1,366.5 | 1,375.1 | 1,455.7 | 1,737.2 | 1,975.6 | 2,137.0 | 2,134.9 | 2,155.5 | 2,133.2 | 2,133.5 | |
| Growth | +0.6% | +5.9% | +19.3% | +13.7% | +8.2% | −0.1% | +1.0% | −1.0% | +0.0% | |
| Liabilities | ||||||||||
| 13.0 | 13.0 | n/a | n/a | n/a | n/a | n/a | 3.5 | 20.0 | 18.4 | |
| calc | 13.0 | 13.0 | n/a | n/a | n/a | n/a | n/a | 3.5 | 20.0 | 18.4 |
| 1,201.3 | 1,204.3 | 1,282.8 | 1,549.6 | 1,766.2 | 1,929.3 | 1,985.8 | 1,989.7 | 1,958.5 | 1,925.6 | |
| Equity | ||||||||||
| 126.2 | 131.7 | 137.9 | 146.2 | 158.2 | 170.4 | 179.9 | 180.4 | 182.2 | 196.0 | |
| 165.1 | 170.8 | 172.9 | 187.6 | 209.5 | 207.8 | 149.1 | 165.8 | 174.7 | 207.9 | |
| Growth | +3.4% | +1.2% | +8.5% | +11.7% | −0.8% | −28.2% | +11.2% | +5.4% | +19.0% | |
| Per share and net cash | ||||||||||
| calc | 16.5 | 13.4 | n/a | n/a | n/a | n/a | n/a | 51.6 | 81.3 | 108.4 |
| 9.3 | 9.3 | 9.3 | 9.2 | 9.1 | 9.1 | 9.0 | 9.0 | 8.9 | 8.9 | |
| calc | 17.73 | 18.34 | 18.60 | 20.34 | 22.96 | 22.85 | 16.58 | 18.44 | 19.52 | 23.47 |
Lines marked calc are worked out here from filed figures; point at one for how.