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 | 5.9 | 5.3 | 14.5 | 17.3 | 13.7 | 20.7 | 23.7 | 27.4 | 23.6 | 23.9 |
| Growth | −11.0% | +175.5% | +19.5% | −20.7% | +50.7% | +14.7% | +15.6% | −13.9% | +1.3% | |
| EPS, diluted | 1.09 | 0.81 | 1.50 | 1.47 | 1.15 | 1.90 | 1.81 | 2.27 | 2.10 | 2.18 |
| Growth | −25.7% | +85.2% | −2.0% | −21.8% | +65.2% | −4.7% | +25.4% | −7.5% | +3.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.3 | 9.3 | 6.2 | 7.0 | 10.0 | 10.4 | 39.6 | 30.8 | 30.4 | 31.8 |
| Capital expenditure | n/a | n/a | n/a | −1.4 | −3.2 | −1.3 | −0.8 | −2.1 | −1.7 | −1.7 |
| Free cash flow | n/a | n/a | n/a | 5.6 | 6.8 | 9.1 | 38.8 | 28.7 | 28.7 | 30.1 |
| Growth | +22.0% | +34.5% | +325.1% | −26.0% | −0.1% | +5.0% | ||||
| Buybacks | −0.9 | −0.0 | 0.0 | −11.0 | −18.3 | −11.6 | −18.0 | −24.1 | −9.2 | −6.9 |
| Dividends paid | n/a | n/a | 0.0 | 0.0 | 0.0 | n/a | −2.0 | −3.6 | −3.4 | −6.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 128.7 | 249.9 | 323.6 | 295.4 | 299.3 | 379.7 | 176.8 | 307.5 | 364.0 | 206.5 |
| Total debt | n/a | 6.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 243.9 | 323.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 78.1 | 118.6 | 200.8 | 254.2 | 252.6 | 262.6 | 317.1 | 312.9 | 324.4 | 338.6 |
| Debt to equity | n/a | 0.05 | 0.00 | 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 | ||||||||||
| 128.7 | 249.9 | 323.6 | 295.4 | 299.3 | 379.7 | 176.8 | 307.5 | 364.0 | 206.5 | |
| n/a | 8.4 | 11.2 | 10.5 | 15.1 | 14.4 | 13.3 | 13.7 | 13.4 | 13.2 | |
| 0.0 | 10.4 | 14.6 | 35.5 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | |
| n/a | 1,245.8 | 1,478.4 | 1,994.2 | 2,195.7 | 2,350.7 | 2,513.3 | 2,552.0 | 2,664.5 | 2,593.7 | |
| Growth | +18.7% | +34.9% | +10.1% | +7.1% | +6.9% | +1.5% | +4.4% | −2.7% | ||
| Liabilities | ||||||||||
| n/a | 6.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 6.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| n/a | 1,127.2 | 1,277.6 | 1,740.0 | 1,943.1 | 2,088.1 | 2,196.2 | 2,239.1 | 2,340.1 | 2,255.1 | |
| Equity | ||||||||||
| n/a | 36.8 | 51.3 | 68.6 | 82.4 | 103.1 | 124.1 | 146.3 | 164.8 | 178.9 | |
| 78.1 | 118.6 | 200.8 | 254.2 | 252.6 | 262.6 | 317.1 | 312.9 | 324.4 | 338.6 | |
| Growth | +52.0% | +69.2% | +26.6% | −0.6% | +4.0% | +20.8% | −1.3% | +3.7% | +4.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | 243.9 | 323.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| n/a | 7.5 | 10.9 | 12.4 | 11.3 | 10.7 | 12.8 | 11.6 | 11.1 | 10.9 | |
| calc | n/a | 15.82 | 18.47 | 20.43 | 22.36 | 24.59 | 24.70 | 27.09 | 29.17 | 31.10 |
Lines marked calc are worked out here from filed figures; point at one for how.