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 | 21.8 | 26.7 | 36.6 | 47.9 | 45.3 | 51.5 | 73.0 | 68.9 | 78.9 | 91.7 |
| Growth | +22.2% | +37.2% | +31.0% | −5.6% | +13.7% | +41.7% | −5.5% | +14.5% | +16.3% | |
| EPS, diluted | 2.05 | 2.13 | 2.52 | 2.87 | 2.70 | 2.87 | 3.60 | 3.15 | 3.30 | 3.83 |
| Growth | +3.9% | +18.3% | +13.9% | −5.9% | +6.3% | +25.4% | −12.5% | +4.8% | +16.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 27.4 | 46.2 | 42.2 | 62.8 | 63.5 | 69.6 | 65.8 | 72.4 | 124.4 | 130.9 |
| Capital expenditure | −0.7 | −1.3 | −3.1 | −4.1 | −2.5 | −3.7 | −5.0 | −3.6 | −4.9 | −6.8 |
| Free cash flow | 26.7 | 44.9 | 39.1 | 58.7 | 61.1 | 65.9 | 60.8 | 68.8 | 119.5 | 124.0 |
| Growth | +67.9% | −13.0% | +50.3% | +4.0% | +7.9% | −7.7% | +13.1% | +73.7% | +3.8% | |
| Buybacks | 0.0 | −0.8 | −0.1 | −1.3 | −0.2 | −0.3 | −0.3 | −0.5 | −0.7 | −0.7 |
| Dividends paid | −5.3 | −7.2 | −8.8 | −11.9 | −12.8 | −14.7 | −17.8 | −19.6 | −22.4 | −23.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 175.9 | 88.9 | 141.4 | 85.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Total debt | 14.1 | 10.3 | 7.7 | 0.0 | n/a | n/a | n/a | n/a | n/a | 354.5 |
| Net cash (debt) | 161.8 | 78.6 | 133.7 | 85.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 280.7 | 308.0 | 475.9 | 526.6 | 568.2 | 633.9 | 633.2 | 793.2 | 846.4 | 958.7 |
| Debt to equity | 0.05 | 0.03 | 0.02 | 0.00 | n/a | n/a | n/a | n/a | n/a | 0.37 |
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 | ||||||||||
| 27.4 | 46.2 | 42.2 | 62.8 | 63.5 | 69.6 | 65.8 | 72.4 | 124.4 | 130.9 | |
| Growth | +68.3% | −8.6% | +49.0% | +1.1% | +9.5% | −5.4% | +10.0% | +71.8% | +5.2% | |
| 7.9 | 8.1 | 7.9 | 10.8 | 11.7 | 14.4 | 15.1 | 14.9 | 20.8 | 19.8 | |
| Investment | ||||||||||
| −0.7 | −1.3 | −3.1 | −4.1 | −2.5 | −3.7 | −5.0 | −3.6 | −4.9 | −6.8 | |
| calc | 26.7 | 44.9 | 39.1 | 58.7 | 61.1 | 65.9 | 60.8 | 68.8 | 119.5 | 124.0 |
| Growth | +67.9% | −13.0% | +50.3% | +4.0% | +7.9% | −7.7% | +13.1% | +73.7% | +3.8% | |
| calc | 2.51 | 3.58 | 2.69 | 3.51 | 3.64 | 3.67 | 3.00 | 3.15 | 5.00 | 5.17 |
| −78.1 | −56.0 | −11.0 | −32.1 | −562.4 | −482.5 | −178.7 | 474.4 | −7.5 | −302.6 | |
| Financing | ||||||||||
| 110.8 | −77.2 | 21.3 | −87.1 | 831.1 | 164.2 | 96.7 | −556.2 | −138.8 | 305.5 | |
| −5.3 | −7.2 | −8.8 | −11.9 | −12.8 | −14.7 | −17.8 | −19.6 | −22.4 | −23.4 | |
| 0.0 | −0.8 | −0.1 | −1.3 | −0.2 | −0.3 | −0.3 | −0.5 | −0.7 | −0.7 | |
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.