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 | 10.0 | 7.4 | 19.6 | 15.6 | 19.3 | 26.4 | 28.8 | 25.0 | 23.7 | 15.1 |
| Growth | −25.9% | +164.1% | −20.5% | +23.4% | +37.2% | +8.9% | −13.1% | −5.3% | −36.2% | |
| EPS, diluted | n/a | n/a | n/a | n/a | 4.01 | 5.64 | 6.13 | 5.28 | 4.96 | 3.14 |
| Growth | +40.6% | +8.7% | −13.9% | −6.1% | −36.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 22.1 | 23.6 | 27.8 | 26.4 | 28.7 | 35.5 | 35.0 | 30.9 | 29.8 | 45.5 |
| Capital expenditure | −1.7 | −1.5 | −1.8 | −0.9 | −0.9 | −0.4 | −0.4 | −0.5 | −3.6 | −1.7 |
| Free cash flow | 20.4 | 22.2 | 26.0 | 25.5 | 27.8 | 35.1 | 34.6 | 30.4 | 26.2 | 43.8 |
| Growth | +8.4% | +17.3% | −1.8% | +8.9% | +26.3% | −1.3% | −12.1% | −13.9% | +67.3% | |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −7.6 | −1.6 | −0.9 | −0.3 | −0.3 | −0.4 |
| Dividends paid | −4.9 | −4.9 | −5.0 | −5.0 | −5.0 | −5.3 | −5.8 | −5.8 | −7.4 | −6.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 74.2 | 30.7 | 130.0 | 121.9 | 108.5 | 27.0 | 55.9 | 36.8 | 47.0 | 50.1 |
| Shareholders’ equity | 143.7 | 149.8 | 165.0 | 182.6 | 199.7 | 211.5 | 166.4 | 195.2 | 215.3 | 254.7 |
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 | ||||||||||
| 74.2 | 30.7 | 130.0 | 121.9 | 108.5 | 27.0 | 55.9 | 36.8 | 47.0 | 50.1 | |
| 28.9 | 26.7 | 25.0 | 22.4 | 20.1 | 18.0 | 16.1 | 14.6 | 16.4 | 15.4 | |
| 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | |
| 1,657.2 | 1,707.6 | 1,755.3 | 1,787.8 | 2,279.5 | 2,418.5 | 2,645.6 | 2,710.5 | 2,776.1 | 2,710.2 | |
| Growth | +3.0% | +2.8% | +1.9% | +27.5% | +6.1% | +9.4% | +2.5% | +2.4% | −2.4% | |
| Liabilities | ||||||||||
| 1,513.4 | 1,557.8 | 1,590.3 | 1,605.2 | 2,079.8 | 2,207.0 | 2,479.2 | 2,515.3 | 2,560.8 | 2,455.5 | |
| Equity | ||||||||||
| 124.1 | 128.5 | 143.1 | 153.7 | 168.0 | 188.9 | 211.9 | 229.9 | 247.7 | 256.5 | |
| 143.7 | 149.8 | 165.0 | 182.6 | 199.7 | 211.5 | 166.4 | 195.2 | 215.3 | 254.7 | |
| Growth | +4.2% | +10.2% | +10.7% | +9.3% | +5.9% | −21.3% | +17.3% | +10.3% | +18.3% | |
| Per share and net cash | ||||||||||
| 4.7 | 4.8 | 4.8 | 4.9 | 4.7 | 4.7 | 4.7 | 4.8 | 4.8 | 4.8 | |
| calc | 30.38 | 31.47 | 34.13 | 37.50 | 42.84 | 45.25 | 35.34 | 41.10 | 44.96 | 52.86 |
Lines marked calc are worked out here from filed figures; point at one for how.