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 | 8.7 | 7.8 | 11.9 | 10.2 | 11.8 | 18.7 | 19.5 | 21.7 | 23.9 | 28.3 |
| Growth | −10.6% | +53.7% | −14.3% | +15.7% | +57.9% | +4.7% | +11.3% | +9.8% | +18.4% | |
| EPS, diluted | 0.84 | 0.87 | 1.40 | 1.12 | 1.24 | 1.66 | 1.14 | 1.24 | 1.36 | 1.59 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 13.4 | 12.5 | 14.9 | 3.9 | −19.1 | 36.1 | 49.7 | 21.0 | 23.4 | −5.5 |
| Capital expenditure | −3.3 | −1.3 | −2.8 | −3.5 | −4.2 | −5.8 | −2.9 | −3.6 | −1.1 | −1.4 |
| Free cash flow | 10.1 | 11.2 | 12.2 | 0.4 | −23.3 | 30.3 | 46.8 | 17.4 | 22.3 | −6.9 |
| Growth | +10.6% | +8.5% | −96.8% | −6,052.8% | +54.8% | −62.9% | +28.5% | −130.9% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.5 | −0.4 | −1.3 | −2.4 |
| Dividends paid | n/a | −0.8 | −1.7 | −2.7 | −3.8 | −4.5 | −7.2 | −7.7 | −7.9 | −8.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 28.8 | 57.8 | 60.2 | 104.1 | 183.5 | 197.2 | 80.7 | 83.3 | 231.0 | 257.6 |
| Total debt | n/a | n/a | n/a | 85.8 | 167.1 | 88.4 | 203.4 | 238.4 | 248.0 | 258.1 |
| Net cash (debt) | n/a | n/a | n/a | 18.3 | 16.4 | 108.8 | −122.7 | −155.1 | −17.0 | −0.5 |
| Shareholders’ equity | 93.4 | 90.3 | 95.7 | 130.5 | 144.5 | 217.7 | 230.3 | 254.9 | 278.7 | 375.9 |
| Debt to equity | n/a | n/a | n/a | 0.66 | 1.16 | 0.41 | 0.88 | 0.94 | 0.89 | 0.69 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Spending | ||||||||||
| 30.8% | 46.6% | 20.1% | 19.0% | 19.2% | 19.4% | 14.5% | 20.1% | 19.3% | 19.6% | |
| Returns | ||||||||||
| 9.3% | 8.6% | 12.5% | 7.8% | 8.2% | 8.6% | 8.5% | 8.5% | 8.6% | 7.5% | |
| 0.7% | 0.6% | 1.0% | 0.7% | 0.7% | 0.7% | 0.7% | 0.7% | 0.8% | 0.8% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.66 | 1.16 | 0.41 | 0.88 | 0.94 | 0.89 | 0.69 | |
| n/a | n/a | 92.4% | 91.4% | 91.8% | 91.9% | 92.2% | 91.7% | 91.0% | 89.9% | |
| n/a | 10.9% | 14.2% | 26.4% | 32.2% | 23.9% | 36.6% | 35.5% | 33.1% | 28.5% | |
| n/a | 7.5% | 13.9% | 686.7% | n/a | 14.7% | 16.4% | 46.8% | 41.2% | n/a | |