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 | 7.7 | 8.7 | 11.0 | 11.6 | 13.0 | 24.0 | 30.0 | 18.2 | 20.8 | 28.2 |
| Growth | +13.3% | +26.3% | +5.2% | +12.6% | +84.2% | +25.0% | −39.3% | +14.2% | +35.6% | |
| EPS, diluted | 2.09 | 2.33 | 2.90 | 3.03 | 2.82 | 4.48 | 5.29 | 3.19 | 3.60 | 4.86 |
| Growth | +11.5% | +24.5% | +4.5% | −6.9% | +58.9% | +18.1% | −39.7% | +12.9% | +35.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 15.9 | 13.9 | 13.7 | 25.8 | 0.3 | 7.2 | 49.4 | 29.7 | 29.6 | 42.4 |
| Capital expenditure | −1.5 | −0.9 | −3.6 | −4.1 | −1.4 | −2.5 | −5.5 | −7.0 | −4.7 | −17.5 |
| Free cash flow | 14.4 | 13.0 | 10.1 | 21.7 | −1.1 | 4.7 | 43.9 | 22.7 | 24.9 | 24.8 |
| Growth | −9.9% | −22.3% | +114.9% | −105.1% | +838.5% | −48.2% | +9.5% | −0.3% | ||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −1.3 | 0.0 | n/a | n/a |
| Dividends paid | n/a | −3.0 | −3.4 | −4.0 | −5.4 | −6.6 | −7.7 | −6.8 | −8.8 | −9.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 25.8 | 15.8 | 17.5 | 15.7 | 69.3 | 96.9 | 29.1 | 111.9 | 83.4 | 148.1 |
| Total debt | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 25.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 80.6 | 87.4 | 93.6 | 106.8 | 166.7 | 211.7 | 163.0 | 189.5 | 204.0 | 238.9 |
| Debt to equity | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 15.9 | 13.9 | 13.7 | 25.8 | 0.3 | 7.2 | 49.4 | 29.7 | 29.6 | 42.4 | |
| Growth | −12.4% | −1.7% | +88.9% | −98.9% | +2,332.1% | +586.6% | −39.9% | −0.4% | +43.3% | |
| 3.3 | 3.1 | 3.0 | 3.3 | 4.5 | 5.4 | 5.3 | 5.7 | 5.7 | 5.5 | |
| Investment | ||||||||||
| −1.5 | −0.9 | −3.6 | −4.1 | −1.4 | −2.5 | −5.5 | −7.0 | −4.7 | −17.5 | |
| calc | 14.4 | 13.0 | 10.1 | 21.7 | −1.1 | 4.7 | 43.9 | 22.7 | 24.9 | 24.8 |
| Growth | −9.9% | −22.3% | +114.9% | −105.1% | +838.5% | −48.2% | +9.5% | −0.3% | ||
| calc | 3.90 | 3.47 | 2.65 | 5.67 | −0.24 | 0.87 | 7.73 | 3.98 | 4.31 | 4.28 |
| −58.2 | −69.8 | −117.1 | −34.0 | −164.2 | −303.2 | −115.4 | −35.3 | −113.6 | −95.3 | |
| Financing | ||||||||||
| 55.9 | 45.9 | 105.1 | 6.4 | 217.6 | 323.6 | −1.8 | 88.4 | 55.4 | 117.6 | |
| n/a | −3.0 | −3.4 | −4.0 | −5.4 | −6.6 | −7.7 | −6.8 | −8.8 | −9.4 | |
| n/a | n/a | n/a | n/a | 0.0 | 0.0 | −1.3 | 0.0 | n/a | n/a | |
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.