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 | 5.1 | 4.1 | 5.0 | 10.9 | 21.2 | 14.4 | 10.7 | 10.1 | 9.8 | 14.8 |
| Growth | −20.1% | +21.4% | +118.2% | +95.1% | −32.0% | −25.8% | −6.0% | −2.8% | +51.7% | |
| EPS, diluted | 1.32 | 0.99 | 0.91 | 1.69 | 3.11 | 2.17 | 1.45 | 1.29 | 1.24 | 1.90 |
| Growth | −25.0% | −8.1% | +85.7% | +84.0% | −30.2% | −33.2% | −11.0% | −3.9% | +53.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.9 | 20.1 | 13.6 | 0.4 | 2.1 | 56.5 | 41.9 | 9.3 | 28.5 | 33.1 |
| Capital expenditure | −2.2 | −3.5 | −7.1 | −10.5 | −20.6 | −12.2 | −16.8 | −14.2 | −14.1 | −4.8 |
| Free cash flow | 10.6 | 16.5 | 6.5 | −10.2 | −18.5 | 44.2 | 25.1 | −4.8 | 14.5 | 28.3 |
| Growth | +55.2% | −60.6% | −256.4% | −43.1% | −119.3% | +96.0% | ||||
| Buybacks | n/a | n/a | n/a | −1.2 | −1.0 | −6.3 | −4.4 | −0.2 | −0.4 | −1.6 |
| Dividends paid | −1.2 | −1.4 | −2.0 | −2.4 | −2.6 | −3.0 | −4.1 | −4.4 | −4.5 | −4.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.3 | 7.4 | 11.2 | 24.9 | 69.8 | 61.4 | 21.8 | 24.5 | 31.6 | 63.0 |
| Total debt | 15.0 | 24.8 | 24.9 | 24.9 | 29.8 | 29.9 | 58.8 | 59.0 | 59.1 | 44.5 |
| Net cash (debt) | −7.7 | −17.4 | −13.7 | −0.0 | 40.0 | 31.6 | −37.0 | −34.5 | −27.6 | 18.5 |
| Shareholders’ equity | 59.5 | 83.6 | 94.8 | 121.7 | 152.9 | 156.7 | 158.4 | 169.3 | 174.8 | 191.8 |
| Debt to equity | 0.25 | 0.30 | 0.26 | 0.21 | 0.19 | 0.19 | 0.37 | 0.35 | 0.34 | 0.23 |
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 | ||||||||||
| 7.3 | 7.4 | 11.2 | 24.9 | 69.8 | 61.4 | 21.8 | 24.5 | 31.6 | 63.0 | |
| 19.4 | 22.0 | 29.3 | 40.1 | 58.8 | 67.3 | 84.3 | 94.3 | 101.5 | 101.4 | |
| 7.0 | 7.0 | 12.1 | 15.8 | 20.8 | 20.8 | 34.7 | 34.7 | 34.7 | 34.7 | |
| 673.9 | 716.8 | 853.9 | 1,054.3 | 1,257.6 | 1,435.9 | 1,948.4 | 2,075.7 | 2,103.1 | 2,106.4 | |
| Growth | +6.4% | +19.1% | +23.5% | +19.3% | +14.2% | +35.7% | +6.5% | +1.3% | +0.2% | |
| Liabilities | ||||||||||
| 15.0 | 24.8 | 24.9 | 24.9 | 29.8 | 29.9 | 58.8 | 59.0 | 59.1 | 44.5 | |
| calc | 15.0 | 24.8 | 24.9 | 24.9 | 29.8 | 29.9 | 58.8 | 59.0 | 59.1 | 44.5 |
| 614.5 | 633.2 | 759.1 | 932.6 | 1,104.7 | 1,279.2 | 1,790.0 | 1,906.4 | 1,928.3 | 1,914.6 | |
| Equity | ||||||||||
| 41.2 | 43.9 | 46.9 | 55.4 | 74.0 | 85.4 | 92.0 | 96.0 | 101.3 | 111.5 | |
| 59.5 | 83.6 | 94.8 | 121.7 | 152.9 | 156.7 | 158.4 | 169.3 | 174.8 | 191.8 | |
| Growth | +40.6% | +13.4% | +28.3% | +25.7% | +2.5% | +1.1% | +6.9% | +3.2% | +9.8% | |
| Per share and net cash | ||||||||||
| calc | −7.7 | −17.4 | −13.7 | −0.0 | 40.0 | 31.6 | −37.0 | −34.5 | −27.6 | 18.5 |
| 3.8 | 5,014 | 5.5 | 6.4 | 6.8 | 6.8 | 8.0 | 8.0 | 8.0 | 8.0 | |
| calc | 15.60 | 0.02 | 17.31 | 18.94 | 22.57 | 23.07 | 19.79 | 21.11 | 21.77 | 24.10 |
Lines marked calc are worked out here from filed figures; point at one for how.