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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 26.2 | 22.4 | 25.3 | 29.0 | 26.6 | 36.0 | 38.6 | 52.3 | 57.5 | 61.7 | |
| Growth | −14.3% | +12.8% | +14.7% | −8.1% | +35.1% | +7.4% | +35.3% | +9.9% | +7.3% | |
| 1.5 | 1.6 | 1.5 | 3.0 | 3.5 | 3.6 | 4.1 | 3.6 | 3.7 | 3.8 | |
| Investment | ||||||||||
| −0.6 | −1.2 | −1.0 | −0.2 | −0.3 | −0.4 | −3.2 | −2.9 | −0.2 | −0.6 | |
| calc | 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% | |
| calc | 2.98 | 2.46 | 2.81 | 3.38 | 3.15 | 4.28 | 4.31 | 6.08 | 7.03 | 7.49 |
| −44.3 | −46.4 | −137.9 | −131.5 | −454.5 | −111.0 | −245.3 | −506.8 | −328.5 | −373.4 | |
| Financing | ||||||||||
| −17.9 | −1.0 | 146.6 | 83.1 | 417.7 | 75.2 | 252.2 | 491.4 | 289.2 | 193.5 | |
| −4.2 | −4.5 | −4.9 | −5.2 | −5.7 | −6.2 | −6.7 | −7.6 | −8.3 | −9.7 | |
| −0.5 | −0.3 | −0.5 | −7.2 | −1.7 | −5.5 | −6.1 | −3.0 | −1.3 | −1.4 | |
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.