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 | 5.5 | 6.2 | 8.4 | 8.8 | 10.8 | 13.1 | 13.7 | 13.4 | 12.8 | 17.0 |
| Growth | +13.6% | +34.8% | +5.1% | +21.9% | +22.1% | +4.6% | −2.2% | −5.0% | +32.9% | |
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.28 | 3.01 |
| Growth | +32.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.3 | 8.1 | 10.2 | 11.2 | 13.6 | 14.0 | 15.7 | 14.9 | 15.8 | 16.0 |
| Capital expenditure | −0.5 | −0.6 | −0.1 | −1.0 | −0.5 | −0.9 | −0.6 | −0.6 | −0.8 | −0.8 |
| Free cash flow | 8.9 | 7.5 | 10.1 | 10.3 | 13.1 | 13.1 | 15.1 | 14.3 | 15.0 | 15.3 |
| Growth | −15.4% | +34.5% | +2.2% | +27.6% | +0.1% | +15.0% | −5.4% | +4.8% | +1.9% | |
| Dividends paid | −2.3 | −2.5 | −2.7 | −2.8 | −2.9 | −3.4 | −3.7 | −3.7 | −3.7 | −4.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | 67.9 | 48.6 | 115.0 | 110.4 | 71.1 | 20.4 | 110.9 | 128.1 |
| Shareholders’ equity | 54.5 | 57.9 | 62.6 | 68.9 | 77.3 | 84.8 | 75.2 | 89.0 | 98.0 | 113.7 |
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 | ||||||||||
| n/a | n/a | 67.9 | 48.6 | 115.0 | 110.4 | 71.1 | 20.4 | 110.9 | 128.1 | |
| 10.8 | 10.3 | 9.7 | 11.0 | 10.2 | 13.8 | 13.0 | 12.4 | 12.1 | 12.1 | |
| 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 | |
| 637.7 | 667.0 | 720.3 | 738.0 | 918.2 | 1,019.1 | 1,056.0 | 1,099.3 | 1,248.9 | 1,287.6 | |
| Growth | +4.6% | +8.0% | +2.4% | +24.4% | +11.0% | +3.6% | +4.1% | +13.6% | +3.1% | |
| Liabilities | ||||||||||
| 583.2 | 609.1 | 657.7 | 669.1 | 840.9 | 934.3 | 980.9 | 1,010.3 | 1,150.9 | 1,173.9 | |
| Equity | ||||||||||
| 10.7 | 13.4 | 17.9 | 22.7 | 29.4 | 37.8 | 46.5 | 54.2 | 61.6 | 73.0 | |
| 54.5 | 57.9 | 62.6 | 68.9 | 77.3 | 84.8 | 75.2 | 89.0 | 98.0 | 113.7 | |
| Growth | +6.4% | +8.1% | +10.0% | +12.2% | +9.7% | −11.3% | +18.4% | +10.1% | +16.0% | |
| Per share and net cash | ||||||||||
| 5.1 | 5.1 | 5.2 | 5.2 | 5.3 | 5.4 | 5.4 | 5.5 | 5.8 | 5.6 | |
| calc | 10.73 | 11.33 | 12.10 | 13.15 | 14.54 | 15.76 | 13.82 | 16.14 | 16.88 | 20.37 |
Lines marked calc are worked out here from filed figures; point at one for how.