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 | 14.9 | 11.9 | 16.3 | 23.3 | 17.0 | 35.8 | 40.9 | 37.0 | 44.2 | 50.3 |
| Growth | −20.1% | +36.9% | +43.1% | −27.2% | +110.6% | +14.3% | −9.4% | +19.5% | +13.7% | |
| EPS, diluted | 1.71 | 1.36 | 1.86 | 2.68 | 1.97 | 4.17 | 4.75 | 4.33 | 5.20 | 5.94 |
| Growth | −20.5% | +36.8% | +44.1% | −26.5% | +111.7% | +13.9% | −8.8% | +20.1% | +14.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 26.2 | 22.4 | 25.3 | 29.0 | 26.6 | 36.0 | 38.6 | 52.3 | 57.5 | 61.7 |
| Capital expenditure | −0.6 | −1.2 | −1.0 | −0.2 | −0.3 | −0.4 | −3.2 | −2.9 | −0.2 | −0.6 |
| Free cash flow | 25.6 | 21.2 | 24.3 | 28.8 | 26.4 | 35.6 | 35.4 | 49.4 | 57.3 | 61.1 |
| Growth | −17.2% | +14.9% | +18.3% | −8.3% | +35.0% | −0.5% | +39.5% | +15.9% | +6.7% | |
| Buybacks | −0.5 | −0.3 | −0.5 | −7.2 | −1.7 | −5.5 | −6.1 | −3.0 | −1.3 | −1.4 |
| Dividends paid | −4.2 | −4.5 | −4.9 | −5.2 | −5.7 | −6.2 | −6.7 | −7.6 | −8.3 | −9.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 77.5 | 52.5 | 86.5 | 67.1 | 56.9 | 57.1 | 102.7 | 139.5 | 157.7 | 39.5 |
| Shareholders’ equity | 161.7 | 169.3 | 180.7 | 194.2 | 206.2 | 232.4 | 260.6 | 289.6 | 328.6 | 371.6 |
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 | ||||||||||
| 77.5 | 52.5 | 86.5 | 67.1 | 56.9 | 57.1 | 102.7 | 139.5 | 157.7 | 39.5 | |
| 3.8 | 3.2 | 3.3 | 2.6 | 2.0 | 1.7 | 4.3 | 6.2 | 5.2 | 4.7 | |
| 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | |
| 1,780.7 | 1,794.1 | 1,966.5 | 2,096.8 | 2,567.8 | 2,652.9 | 2,976.6 | 3,507.8 | 3,853.2 | 4,081.9 | |
| Growth | +0.8% | +9.6% | +6.6% | +22.5% | +3.3% | +12.2% | +17.8% | +9.8% | +5.9% | |
| Liabilities | ||||||||||
| 1,619.0 | 1,624.8 | 1,785.8 | 1,902.6 | 2,361.7 | 2,420.5 | 2,716.0 | 3,218.3 | 3,524.6 | 3,710.3 | |
| Equity | ||||||||||
| 91.3 | 98.9 | 110.3 | 129.1 | 140.4 | 170.0 | 203.5 | 230.7 | 265.8 | 305.5 | |
| 161.7 | 169.3 | 180.7 | 194.2 | 206.2 | 232.4 | 260.6 | 289.6 | 328.6 | 371.6 | |
| Growth | +4.7% | +6.8% | +7.4% | +6.2% | +12.7% | +12.1% | +11.1% | +13.5% | +13.1% | |
| Per share and net cash | ||||||||||
| 8.7 | 8.8 | 8.8 | 8.6 | 8.6 | 8.5 | 8.4 | 8.3 | 8.3 | 8.3 | |
| calc | 18.55 | 19.32 | 20.57 | 22.67 | 24.06 | 27.48 | 31.17 | 34.83 | 39.62 | 44.63 |
Lines marked calc are worked out here from filed figures; point at one for how.