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 | |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 11.9 | 10.8 | −11.3 | 22.3 | 20.1 | −6.3 | −30.2 | 4.6 | 6.6 |
| Growth | −9.4% | −204.7% | −9.6% | −131.4% | +44.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 19.9 | 34.4 | 28.8 | 17.5 | 24.4 | 27.9 | 22.4 | −10.0 | 9.1 |
| Buybacks | −0.2 | 0.0 | −9.4 | −0.7 | −1.0 | 0.0 | −0.3 | 0.0 | 0.0 |
| Dividends paid | −15.5 | −17.6 | −19.1 | −15.5 | −13.8 | −17.3 | −13.9 | −14.1 | −22.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 33.5 | 56.1 | 18.6 | 35.4 | 58.2 | 69.0 | 34.8 | 38.5 | 31.8 |
| Shareholders’ equity | 141.7 | 192.7 | 153.8 | 160.8 | 166.4 | 154.2 | 112.4 | 136.2 | 193.7 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 33.5 | 56.1 | 18.6 | 35.4 | 58.2 | 69.0 | 34.8 | 38.5 | 31.8 | |
| 1,429.1 | 1,887.1 | 1,675.6 | 1,489.1 | 1,194.8 | 1,598.5 | 1,053.6 | 945.7 | 824.1 | |
| Growth | +32.0% | −11.2% | −11.1% | −19.8% | +33.8% | −34.1% | −10.2% | −12.9% | |
| Liabilities | |||||||||
| 1,287.5 | 1,694.4 | 1,521.7 | 1,328.3 | 1,028.4 | 1,444.2 | 941.2 | 809.5 | 630.4 | |
| Equity | |||||||||
| −39.4 | −47.5 | −77.2 | −69.6 | −63.3 | −84.8 | −128.7 | −138.6 | −155.2 | |
| 141.7 | 192.7 | 153.8 | 160.8 | 166.4 | 154.2 | 112.4 | 136.2 | 193.7 | |
| Growth | +36.0% | −20.2% | +4.6% | +3.5% | −7.3% | −27.1% | +21.2% | +42.2% | |
| Per share and net cash | |||||||||
| 9.1 | 13.3 | 12.5 | 12.5 | 12.3 | 13.1 | 13.4 | 18.6 | 29.7 | |
| calc | 15.52 | 14.45 | 12.30 | 12.91 | 13.48 | 11.76 | 8.40 | 7.32 | 6.53 |
Lines marked calc are worked out here from filed figures; point at one for how.