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 | 15.2 | 14.0 | 21.3 | 21.4 | 20.3 | 28.4 | 26.6 | 25.5 | 7.7 | 38.2 |
| Growth | −7.6% | +51.8% | +0.7% | −5.1% | +39.6% | −6.2% | −4.2% | −70.0% | +397.9% | |
| EPS, diluted | 1.33 | 1.10 | 1.54 | 1.59 | 1.62 | 2.31 | 2.27 | 2.17 | 0.45 | 2.00 |
| Growth | −17.3% | +40.0% | +3.2% | +1.9% | +42.6% | −1.7% | −4.4% | −79.3% | +344.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 13.0 | 25.2 | 29.9 | 21.7 | 17.0 | 42.9 | 23.7 | 27.5 | 22.2 | 46.1 |
| Capital expenditure | −0.9 | −0.9 | −0.8 | −0.9 | −1.5 | −1.0 | −0.4 | −9.8 | −5.0 | −2.5 |
| Free cash flow | 12.1 | 24.4 | 29.1 | 20.8 | 15.5 | 41.8 | 23.3 | 17.7 | 17.2 | 43.6 |
| Growth | +100.7% | +19.5% | −28.4% | −25.7% | +169.8% | −44.2% | −24.0% | −3.1% | +154.1% | |
| Buybacks | n/a | n/a | −0.9 | −15.6 | −11.1 | −13.6 | −6.8 | −0.0 | −0.0 | −0.2 |
| Dividends paid | −2.7 | −3.0 | −4.3 | −5.8 | −5.5 | −5.8 | −5.6 | −5.7 | −8.2 | −9.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 38.6 | 100.4 | 31.7 | 52.6 | 70.3 | 163.5 | 31.2 | 53.7 | 120.4 | 119.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 69.7 | 69.9 | 69.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −16.0 | 50.5 | 49.5 |
| Shareholders’ equity | 164.0 | 209.6 | 219.7 | 228.1 | 245.0 | 247.8 | 170.9 | 207.1 | 362.7 | 409.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.34 | 0.19 | 0.17 |
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 | ||||||||||
| 38.6 | 100.4 | 31.7 | 52.6 | 70.3 | 163.5 | 31.2 | 53.7 | 120.4 | 119.0 | |
| 9.4 | 9.4 | 8.5 | 7.6 | 8.2 | 8.4 | 8.0 | 14.0 | 24.5 | 23.5 | |
| 40.2 | 53.8 | 53.8 | 53.8 | 53.8 | 53.8 | 53.8 | 53.8 | 96.8 | 96.8 | |
| 1,443.3 | 1,661.7 | 1,537.8 | 1,596.8 | 2,004.1 | 2,450.1 | 2,422.5 | 2,433.4 | 3,521.8 | 3,690.3 | |
| Growth | +15.1% | −7.5% | +3.8% | +25.5% | +22.3% | −1.1% | +0.5% | +44.7% | +4.8% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 69.7 | 69.9 | 69.5 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 69.7 | 69.9 | 69.5 |
| 1,279.3 | 1,452.1 | 1,318.1 | 1,368.6 | 1,759.1 | 2,202.3 | 2,247.9 | 2,226.4 | 3,159.1 | 3,280.7 | |
| Equity | ||||||||||
| 92.9 | 103.4 | 120.3 | 135.9 | 150.7 | 173.4 | 194.4 | 210.5 | 210.0 | 239.0 | |
| 164.0 | 209.6 | 219.7 | 228.1 | 245.0 | 247.8 | 170.9 | 207.1 | 362.7 | 409.6 | |
| Growth | +27.8% | +4.9% | +3.8% | +7.4% | +1.2% | −31.0% | +21.1% | +75.2% | +12.9% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −16.0 | 50.5 | 49.5 |
| 12.1 | 13.7 | 13.8 | 13.1 | 12.5 | 11.9 | 11.7 | 11.8 | 19.0 | 0.0 | |
| calc | 13.51 | 15.30 | 15.98 | 17.48 | 19.59 | 20.80 | 14.57 | 17.52 | 19.11 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.