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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 13.0 | 25.2 | 29.9 | 21.7 | 17.0 | 42.9 | 23.7 | 27.5 | 22.2 | 46.1 | |
| Growth | +94.0% | +18.6% | −27.4% | −21.8% | +152.2% | −44.8% | +16.3% | −19.3% | +107.7% | |
| 1.3 | 1.4 | 1.7 | 1.7 | 0.9 | 0.9 | 0.8 | 0.9 | 2.2 | 3.3 | |
| Investment | ||||||||||
| −0.9 | −0.9 | −0.8 | −0.9 | −1.5 | −1.0 | −0.4 | −9.8 | −5.0 | −2.5 | |
| calc | 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% | |
| calc | 1.06 | 1.91 | 2.11 | 1.54 | 1.23 | 3.40 | 1.99 | 1.51 | 1.00 | 2.29 |
| −68.3 | 46.5 | 39.0 | −20.9 | −372.6 | −365.1 | −197.1 | 24.5 | 64.5 | −160.5 | |
| Financing | ||||||||||
| −0.7 | −9.9 | −137.6 | 20.1 | 373.3 | 415.5 | 41.1 | −29.5 | −20.0 | 113.0 | |
| −2.7 | −3.0 | −4.3 | −5.8 | −5.5 | −5.8 | −5.6 | −5.7 | −8.2 | −9.2 | |
| n/a | n/a | −0.9 | −15.6 | −11.1 | −13.6 | −6.8 | −0.0 | −0.0 | −0.2 | |
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.