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 | 8.0 | 10.0 | 16.8 | 21.0 | 20.9 | 34.2 | 45.6 | 29.5 | 18.6 | −12.5 |
| Growth | +24.7% | +67.9% | +25.5% | −0.8% | +64.2% | +33.1% | −35.3% | −36.8% | −167.3% | |
| EPS, diluted | 0.63 | 0.75 | 1.01 | 1.20 | 1.14 | 1.92 | 2.58 | 1.70 | 0.99 | −0.84 |
| Growth | +19.0% | +34.7% | +18.8% | −5.0% | +68.4% | +34.4% | −34.1% | −41.8% | −184.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.2 | 21.0 | 40.0 | 24.3 | 139.3 | 45.9 | 40.9 | 35.2 | 67.7 | 35.9 |
| Capital expenditure | −6.1 | −1.9 | −1.6 | −2.5 | −1.4 | −0.3 | −0.5 | −4.5 | −1.2 | −1.0 |
| Free cash flow | 1.2 | 19.1 | 38.5 | 21.8 | 138.0 | 45.6 | 40.4 | 30.6 | 66.5 | 34.9 |
| Growth | +1,543.1% | +101.1% | −43.4% | +534.2% | −67.0% | −11.4% | −24.1% | +117.1% | −47.6% | |
| Buybacks | n/a | n/a | n/a | n/a | −4.9 | −4.2 | −3.4 | −3.8 | n/a | n/a |
| Dividends paid | −6.0 | −6.5 | −8.4 | −8.7 | −9.2 | −9.8 | −10.4 | −10.4 | −10.4 | −10.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 65.0 | 124.2 | 195.3 | 550.4 | 261.2 | 411.6 | 229.4 | 279.5 | 317.3 | 276.6 |
| Total debt | 155.0 | 185.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −90.0 | −60.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 131.1 | 176.5 | 200.2 | 239.5 | 249.2 | 274.0 | 291.3 | 314.1 | 323.9 | 304.3 |
| Debt to equity | 1.18 | 1.05 | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 65.0 | 124.2 | 195.3 | 550.4 | 261.2 | 411.6 | 229.4 | 279.5 | 317.3 | 276.6 | |
| 19.4 | 18.8 | 20.3 | 19.9 | 15.3 | 12.2 | 10.5 | 13.1 | 12.6 | 12.1 | |
| n/a | n/a | 5.2 | 0.0 | n/a | n/a | 5.2 | n/a | n/a | 5.3 | |
| 1,708.2 | 1,942.8 | 2,674.7 | 2,907.5 | 2,821.0 | 2,967.5 | 3,546.2 | 3,832.4 | 3,599.1 | 3,279.5 | |
| Growth | +13.7% | +37.7% | +8.7% | −3.0% | +5.2% | +19.5% | +8.1% | −6.1% | −8.9% | |
| Liabilities | ||||||||||
| 155.0 | 185.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 155.0 | 185.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 1,577.1 | 1,766.4 | 2,474.5 | 2,668.0 | 2,571.8 | 2,693.5 | 3,254.9 | 3,518.3 | 3,275.2 | 2,975.2 | |
| Equity | ||||||||||
| 28.2 | 31.2 | 38.4 | 48.4 | 58.3 | 81.2 | 115.1 | 135.9 | 141.9 | 116.4 | |
| 131.1 | 176.5 | 200.2 | 239.5 | 249.2 | 274.0 | 291.3 | 314.1 | 323.9 | 304.3 | |
| Growth | +34.6% | +13.5% | +19.6% | +4.1% | +10.0% | +6.3% | +7.8% | +3.1% | −6.1% | |
| Per share and net cash | ||||||||||
| calc | −90.0 | −60.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 11.3 | 15.0 | 15.9 | 17.5 | 17.1 | 16.9 | 16.9 | 16.9 | 17.1 | 17.3 | |
| calc | 11.63 | 11.73 | 12.60 | 13.67 | 14.57 | 16.18 | 17.20 | 18.58 | 18.98 | 17.61 |
Lines marked calc are worked out here from filed figures; point at one for how.