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 | 14.9 | 15.3 | 25.5 | 26.7 | 38.0 | 45.4 | 45.2 | 74.5 | 65.6 | 71.5 |
| Growth | +2.7% | +66.2% | +4.9% | +42.5% | +19.4% | −0.5% | +64.8% | −12.0% | +9.0% | |
| EPS, diluted | 2.40 | 2.44 | 3.81 | 3.87 | 5.07 | 5.92 | 5.58 | 7.28 | 6.50 | 7.23 |
| Growth | +1.7% | +56.1% | +1.6% | +31.0% | +16.8% | −5.7% | +30.5% | −10.7% | +11.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.4 | 18.3 | 23.1 | 22.6 | 44.0 | 40.3 | 40.0 | 52.9 | 65.8 | 62.5 |
| Capital expenditure | −1.3 | −2.8 | −7.9 | −7.3 | −8.4 | −8.7 | −6.9 | −13.5 | −7.2 | −11.4 |
| Free cash flow | 13.1 | 15.5 | 15.1 | 15.4 | 35.6 | 31.6 | 33.1 | 39.5 | 58.6 | 51.0 |
| Growth | +17.9% | −2.4% | +1.7% | +131.4% | −11.3% | +5.0% | +19.1% | +48.6% | −12.9% | |
| Buybacks | −2.6 | −3.6 | −10.4 | −4.2 | −4.4 | −8.3 | −14.3 | −10.0 | −31.9 | −22.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 80.2 | 102.0 | 107.7 | 86.5 | 170.2 | 296.9 | 119.4 | 247.5 | 261.3 | 243.2 |
| Total debt | n/a | 3.5 | 0.0 | 39,800.0 | 23.3 | 8.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 98.5 | 107.7 | −39,713.5 | 146.9 | 288.9 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 127.5 | 161.7 | 174.3 | 230.2 | 294.9 | 322.7 | 453.1 | 619.8 | 639.7 | 643.8 |
| Debt to equity | n/a | 0.02 | 0.00 | 172.88 | 0.08 | 0.02 | 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 | ||||||||||
| 80.2 | 102.0 | 107.7 | 86.5 | 170.2 | 296.9 | 119.4 | 247.5 | 261.3 | 243.2 | |
| n/a | 18.6 | 24.5 | 35.3 | 43.2 | 49.5 | 56.4 | 69.9 | 71.1 | 79.2 | |
| n/a | 15.1 | 15.0 | 43.5 | 55.5 | 55.4 | 110.2 | 175.1 | 175.1 | 175.1 | |
| n/a | 1,753.4 | 1,793.2 | 2,210.2 | 2,718.0 | 2,937.6 | 3,660.4 | 4,221.8 | 4,495.1 | 4,506.1 | |
| Growth | +2.3% | +23.3% | +23.0% | +8.1% | +24.6% | +15.3% | +6.5% | +0.2% | ||
| Liabilities | ||||||||||
| n/a | n/a | n/a | 1,400.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 3.5 | 0.0 | 38,400.0 | 23.3 | 8.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | 3.5 | 0.0 | 39,800.0 | 23.3 | 8.0 | n/a | n/a | n/a | n/a |
| n/a | 1,591.7 | 1,618.8 | 1,980.0 | 2,423.2 | 2,614.9 | 3,207.3 | 3,602.0 | 3,855.4 | 3,862.3 | |
| Equity | ||||||||||
| n/a | 145.9 | 168.4 | 189.5 | 221.4 | 258.1 | 295.5 | 348.0 | 398.0 | 417.0 | |
| 127.5 | 161.7 | 174.3 | 230.2 | 294.9 | 322.7 | 453.1 | 619.8 | 639.7 | 643.8 | |
| Growth | +26.8% | +7.8% | +32.1% | +28.1% | +9.4% | +40.4% | +36.8% | +3.2% | +0.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | 98.5 | 107.7 | −39,713.5 | 146.9 | 288.9 | n/a | n/a | n/a | n/a |
| n/a | 6.8 | 6.6 | 7.1 | 7.7 | 7.6 | 9.0 | 10.4 | 10.0 | 9.8 | |
| calc | n/a | 23.76 | 26.37 | 32.49 | 38.25 | 42.36 | 50.22 | 59.80 | 63.89 | 65.47 |
Lines marked calc are worked out here from filed figures; point at one for how.