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 | 11.7 | 10.9 | 26.2 | 30.8 | 31.6 | 33.4 | 33.4 | 52.3 | 52.9 | 61.6 |
| Growth | −7.5% | +141.4% | +17.5% | +2.5% | +5.8% | +0.0% | +56.4% | +1.3% | +16.3% | |
| EPS, diluted | 0.69 | 0.64 | 1.54 | 1.83 | 1.88 | 1.98 | 1.97 | 3.07 | 3.12 | 3.60 |
| Growth | −7.2% | +140.6% | +18.8% | +2.7% | +5.3% | −0.5% | +55.8% | +1.6% | +15.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 22.6 | 38.8 | 34.6 | 53.7 | −48.6 | 122.2 | 92.7 | 54.8 | 63.6 | 87.6 |
| Capital expenditure | −4.5 | −4.0 | −1.5 | −3.8 | −9.7 | −5.2 | −6.3 | −7.0 | −8.7 | −7.6 |
| Free cash flow | 18.2 | 34.8 | 33.2 | 49.9 | −58.3 | 117.0 | 86.4 | 47.7 | 54.9 | 80.0 |
| Growth | +91.4% | −4.6% | +50.5% | −216.9% | −26.2% | −44.7% | +15.0% | +45.8% | ||
| Buybacks | −6.3 | 0.0 | −8.0 | −1.8 | −2.0 | 0.0 | 0.0 | −3.7 | −2.3 | 0.0 |
| Dividends paid | −2.9 | −4.1 | −5.5 | −8.0 | −9.6 | −10.5 | −11.2 | −12.9 | −14.9 | −17.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 378.4 | 928.5 | 1,035.4 | 600.7 | 312.1 | 391.9 | 530.0 |
| Total debt | 14.9 | 14.0 | 8.6 | 6.5 | 3.1 | 0.9 | 0.5 | 0.3 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 371.9 | 925.5 | 1,034.5 | 600.1 | 311.8 | n/a | n/a |
| Shareholders’ equity | 275.2 | 284.2 | 302.6 | 327.0 | 320.8 | 383.2 | 387.3 | 440.6 | 495.3 | 552.9 |
| Debt to equity | 0.05 | 0.05 | 0.03 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 22.6 | 38.8 | 34.6 | 53.7 | −48.6 | 122.2 | 92.7 | 54.8 | 63.6 | 87.6 | |
| Growth | +71.4% | −10.7% | +55.1% | −190.5% | −24.1% | −40.9% | +16.0% | +37.8% | ||
| Investment | ||||||||||
| −4.5 | −4.0 | −1.5 | −3.8 | −9.7 | −5.2 | −6.3 | −7.0 | −8.7 | −7.6 | |
| calc | 18.2 | 34.8 | 33.2 | 49.9 | −58.3 | 117.0 | 86.4 | 47.7 | 54.9 | 80.0 |
| Growth | +91.4% | −4.6% | +50.5% | −216.9% | −26.2% | −44.7% | +15.0% | +45.8% | ||
| calc | 1.07 | 2.04 | 1.94 | 2.97 | −3.47 | 6.92 | 5.09 | 2.80 | 3.23 | 4.68 |
| n/a | −97.5 | −94.0 | −46.9 | −32.6 | −454.0 | −765.8 | −68.5 | 68.4 | 64.4 | |
| Financing | ||||||||||
| n/a | 48.1 | 50.0 | 95.6 | 631.3 | 438.6 | 238.4 | −274.8 | −52.1 | −13.9 | |
| −2.9 | −4.1 | −5.5 | −8.0 | −9.6 | −10.5 | −11.2 | −12.9 | −14.9 | −17.1 | |
| −6.3 | 0.0 | −8.0 | −1.8 | −2.0 | 0.0 | 0.0 | −3.7 | −2.3 | 0.0 | |
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.