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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | n/a | 22.5 | 26.5 | 25.8 | 10.2 | 18.6 |
| Growth | +17.8% | −2.8% | −60.2% | +81.7% | ||
| EPS, diluted | n/a | 3.30 | 4.11 | 4.03 | 1.55 | 2.71 |
| Growth | +24.5% | −1.9% | −61.5% | +74.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 12.9 | 24.0 | 23.1 | 14.7 | 21.5 |
| Capital expenditure | n/a | −1.2 | −0.6 | −1.7 | −1.5 | −0.9 |
| Free cash flow | n/a | 11.7 | 23.4 | 21.4 | 13.2 | 20.6 |
| Growth | +99.6% | −8.5% | −38.3% | +56.0% | ||
| Buybacks | n/a | −10.0 | −9.4 | 0.0 | −0.8 | −7.9 |
| Dividends paid | n/a | −4.4 | −6.5 | −7.4 | −7.6 | −8.7 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 77.4 | 158.7 | 53.4 | 150.6 | 117.3 | 135.7 |
| Total debt | n/a | 0.0 | 10.0 | 0.0 | 0.0 | n/a |
| Net cash (debt) | n/a | 158.7 | 43.4 | 150.6 | 117.3 | n/a |
| Shareholders’ equity | 208.8 | 216.6 | 219.6 | 240.2 | 262.0 | 270.7 |
| Debt to equity | n/a | 0.00 | 0.05 | 0.00 | 0.00 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 77.4 | 158.7 | 53.4 | 150.6 | 117.3 | 135.7 | |
| n/a | 12.6 | 11.7 | 14.5 | 17.8 | 16.9 | |
| 8.9 | 8.9 | 8.9 | 8.9 | 14.4 | 14.4 | |
| n/a | 1,687.7 | 1,601.8 | 1,916.5 | 2,340.2 | 2,285.1 | |
| Growth | −5.1% | +19.6% | +22.1% | −2.4% | ||
| Liabilities | ||||||
| n/a | 0.0 | 10.0 | 0.0 | 0.0 | n/a | |
| calc | n/a | 0.0 | 10.0 | 0.0 | 0.0 | n/a |
| n/a | 1,471.1 | 1,382.2 | 1,676.3 | 2,078.2 | 2,014.4 | |
| Equity | ||||||
| n/a | 111.5 | 131.5 | 149.4 | 151.9 | 161.8 | |
| 208.8 | 216.6 | 219.6 | 240.2 | 262.0 | 270.7 | |
| Growth | +3.7% | +1.4% | +9.4% | +9.1% | +3.3% | |
| Per share and net cash | ||||||
| calc | n/a | 158.7 | 43.4 | 150.6 | 117.3 | n/a |
| n/a | 6.5 | 6.2 | 6.3 | 6.9 | 6.8 | |
| calc | n/a | 33.42 | 35.16 | 38.13 | 38.07 | 40.01 |
Lines marked calc are worked out here from filed figures; point at one for how.