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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 125.5 | 135.3 | 148.3 | 109.3 | 98.9 | 108.7 | 121.7 | 106.1 | 109.9 | 108.0 |
| Growth | +7.8% | +9.6% | −26.3% | −9.5% | +9.9% | +11.9% | −12.8% | +3.6% | −1.8% | |
| Net income | 24.3 | 25.0 | 30.3 | 30.4 | 25.2 | 28.6 | 34.9 | 30.1 | 19.2 | 35.1 |
| Growth | +2.7% | +21.0% | +0.4% | −17.2% | +13.6% | +22.0% | −13.9% | −36.2% | +83.2% | |
| EPS, diluted | 1.63 | 1.68 | 2.03 | 2.07 | 1.73 | 2.00 | 2.53 | 2.18 | 1.39 | 2.61 |
| Growth | +3.1% | +20.8% | +2.0% | −16.4% | +15.6% | +26.5% | −13.8% | −36.2% | +87.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 19.4% | 18.5% | 20.4% | 27.8% | 25.5% | 26.3% | 28.7% | 28.3% | 17.4% | 32.5% |
| Free cash flow margin | 24.3% | 25.7% | 29.6% | 36.0% | 46.3% | 27.8% | 37.6% | 23.6% | 27.7% | 29.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 35.2 | 38.9 | 48.3 | 42.1 | 47.8 | 34.5 | 51.6 | 36.9 | 38.9 | 37.4 |
| Capital expenditure | −4.7 | −4.1 | −4.4 | −2.7 | −2.0 | −4.4 | −5.9 | −11.9 | −8.5 | −5.7 |
| Free cash flow | 30.5 | 34.8 | 43.9 | 39.4 | 45.8 | 30.2 | 45.7 | 25.0 | 30.4 | 31.8 |
| Growth | +14.0% | +26.4% | −10.3% | +16.2% | −34.1% | +51.6% | −45.3% | +21.8% | +4.4% | |
| Buybacks | −9.2 | −2.3 | −8.8 | −7.8 | −6.8 | −31.0 | −5.3 | −5.8 | −7.2 | −26.0 |
| Dividends paid | −10.0 | −10.7 | −13.2 | −15.2 | −15.6 | −15.4 | −15.4 | −16.0 | −16.5 | −16.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 266.7 | 228.1 | 230.9 | 204.0 | 670.5 | 514.9 | 200.9 | 372.5 | 349.7 | 392.3 |
| Shareholders’ equity | 208.0 | 225.1 | 229.8 | 244.2 | 261.2 | 245.8 | 206.3 | 229.8 | 229.0 | 243.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 35.2 | 38.9 | 48.3 | 42.1 | 47.8 | 34.5 | 51.6 | 36.9 | 38.9 | 37.4 | |
| Growth | +10.5% | +24.3% | −12.8% | +13.4% | −27.7% | +49.4% | −28.4% | +5.4% | −3.9% | |
| 9.4 | 11.3 | 11.2 | 10.9 | 11.3 | n/a | n/a | n/a | n/a | n/a | |
| Investment | ||||||||||
| −4.7 | −4.1 | −4.4 | −2.7 | −2.0 | −4.4 | −5.9 | −11.9 | −8.5 | −5.7 | |
| calc | 30.5 | 34.8 | 43.9 | 39.4 | 45.8 | 30.2 | 45.7 | 25.0 | 30.4 | 31.8 |
| Growth | +14.0% | +26.4% | −10.3% | +16.2% | −34.1% | +51.6% | −45.3% | +21.8% | +4.4% | |
| calc | 2.04 | 2.33 | 2.95 | 2.68 | 3.14 | 2.11 | 3.31 | 1.81 | 2.21 | 2.36 |
| −41.6 | −139.8 | −46.8 | −75.8 | −43.9 | −528.5 | −306.4 | 284.7 | 4.0 | −145.3 | |
| Financing | ||||||||||
| 19.9 | 62.3 | 1.3 | 6.7 | 462.7 | 338.4 | −59.2 | −150.1 | −65.6 | 150.4 | |
| −10.0 | −10.7 | −13.2 | −15.2 | −15.6 | −15.4 | −15.4 | −16.0 | −16.5 | −16.5 | |
| −9.2 | −2.3 | −8.8 | −7.8 | −6.8 | −31.0 | −5.3 | −5.8 | −7.2 | −26.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.